investorscraft@gmail.com

Intrinsic ValueSwiss Prime Site AG (0QOG.L)

Previous Close£131.05
Intrinsic Value
Upside potential
Previous Close
£131.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Swiss Prime Site AG is a leading Swiss real estate company specializing in investment properties, operating through two core segments: Real Estate and Services. The Real Estate segment focuses on acquiring, developing, leasing, and selling high-quality commercial and residential properties, while the Services segment provides complementary asset management, retail, and real estate-related services. The company’s portfolio is strategically concentrated in Switzerland, benefiting from the country’s stable real estate market and strong demand for premium properties. Swiss Prime Site has established itself as a key player in Switzerland’s diversified real estate sector, leveraging its integrated business model to generate recurring income from long-term leases and value appreciation through strategic developments. Its market position is reinforced by a disciplined approach to property selection and a focus on sustainability, aligning with Switzerland’s stringent environmental standards. The company’s dual-segment structure allows it to capture synergies between property ownership and service offerings, enhancing tenant relationships and operational efficiency. With a reputation for reliability and a geographically concentrated asset base, Swiss Prime Site is well-positioned to capitalize on Switzerland’s resilient real estate fundamentals.

Revenue Profitability And Efficiency

In FY 2023, Swiss Prime Site reported revenue of CHF 667.8 million, with net income of CHF 236.0 million, reflecting a solid profit margin. The company’s operating cash flow stood at CHF 430.6 million, indicating strong cash generation from its real estate operations. Capital expenditures were minimal (CHF -0.2 million), underscoring efficient asset management and a focus on optimizing existing properties rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 1.07 demonstrates its ability to translate property investments into shareholder returns. With a beta of 0.49, Swiss Prime Site exhibits lower volatility compared to broader markets, appealing to risk-averse investors. The firm’s capital efficiency is evident in its ability to maintain steady earnings despite a high debt load, supported by stable rental income and prudent financial management.

Balance Sheet And Financial Health

Swiss Prime Site’s balance sheet shows total debt of CHF 4.94 billion, which is substantial relative to its market cap of CHF 6.55 billion. However, the company maintains CHF 22.1 million in cash and equivalents, providing liquidity. The real estate-heavy asset base offers collateral for its debt, but leverage remains a key consideration for investors assessing financial health.

Growth Trends And Dividend Policy

The company’s growth is driven by organic rental income and selective property developments. Swiss Prime Site has a shareholder-friendly dividend policy, distributing CHF 3.45 per share in FY 2023, reflecting its commitment to returning capital. Future growth may hinge on Switzerland’s real estate market dynamics, with the company well-placed to benefit from urbanization and demand for sustainable properties.

Valuation And Market Expectations

With a market cap of CHF 6.55 billion, Swiss Prime Site trades at a premium reflective of its prime Swiss real estate holdings. Investors likely value its stable cash flows and low-beta profile, though high debt levels may temper valuation multiples. The stock’s performance will depend on interest rate trends and Switzerland’s economic resilience.

Strategic Advantages And Outlook

Swiss Prime Site’s strategic advantages include its focus on Switzerland’s stable real estate market, integrated business model, and emphasis on sustainability. The outlook remains positive, supported by long-term leases and a reputation for quality. However, macroeconomic factors such as interest rates and regulatory changes could influence future performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount