investorscraft@gmail.com

Intrinsic ValueOrascom Development Holding AG (0QOY.L)

Previous Close£5.58
Intrinsic Value
Upside potential
Previous Close
£5.58

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

Orascom Development Holding AG operates as a diversified real estate developer specializing in integrated towns across emerging and developed markets, including Egypt, the UAE, Oman, and Switzerland. The company’s core revenue model is built on four segments: Hotels, Real Estate and Construction, Land Sales, and Destination Management. Its integrated approach combines hospitality, residential development, and infrastructure services, creating self-sustaining communities that attract both tourists and long-term residents. This strategy allows Orascom to capitalize on urbanization trends and tourism growth in key markets. The company’s portfolio includes two- to five-star hotels, residential properties, and ancillary services such as marinas, golf courses, and healthcare facilities, enhancing its competitive positioning. Orascom’s market strength lies in its ability to secure large-scale land parcels in undeveloped areas, transforming them into high-value destinations. While its operations span multiple geographies, Egypt remains a critical market due to its tourism potential and growing middle class. The company’s diversified revenue streams mitigate risks associated with cyclical real estate demand, though exposure to emerging markets introduces currency and political risks.

Revenue Profitability And Efficiency

Orascom reported revenue of CHF 630.9 million for the period, reflecting its diversified income streams. However, net income was negative at CHF -6.1 million, with diluted EPS of CHF -0.1, indicating profitability challenges. Operating cash flow stood at CHF 109.2 million, suggesting reasonable operational efficiency, though capital expenditures of CHF -84.9 million highlight ongoing investment needs. The company’s ability to generate cash from operations supports its liquidity but underscores the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate subdued earnings power, likely impacted by high development costs and macroeconomic headwinds in key markets. Operating cash flow remains positive, demonstrating some resilience in core operations. However, the significant capital expenditures relative to operating cash flow suggest that Orascom is reinvesting heavily to sustain growth, which may pressure near-term profitability.

Balance Sheet And Financial Health

Orascom maintains a solid liquidity position with CHF 195.8 million in cash and equivalents, though total debt of CHF 476.2 million raises leverage concerns. The balance sheet reflects the capital-intensive nature of real estate development, with debt likely funding long-term projects. While the cash position provides a buffer, sustained negative earnings could strain financial flexibility if not addressed.

Growth Trends And Dividend Policy

Growth is driven by ongoing projects in Egypt and other markets, with land sales and real estate construction as key contributors. The company has not paid dividends, reinvesting cash flows into development. Future growth hinges on successful execution of integrated towns and recovery in tourism-dependent segments, particularly in post-pandemic markets.

Valuation And Market Expectations

With a market cap of CHF 332.7 million and a beta of 0.561, Orascom is viewed as relatively less volatile than the broader market. The negative earnings and high debt load may weigh on valuation, but investors likely focus on long-term asset value and tourism recovery potential in its core markets.

Strategic Advantages And Outlook

Orascom’s integrated town model provides a competitive edge, combining real estate, hospitality, and infrastructure. However, macroeconomic risks in emerging markets and high leverage pose challenges. The outlook depends on execution in key projects and tourism demand recovery, with potential upside from asset monetization and operational efficiencies.

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