investorscraft@gmail.com

Intrinsic ValueAllreal Holding AG (0QPD.L)

Previous Close£226.62
Intrinsic Value
Upside potential
Previous Close
£226.62

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

Allreal Holding AG is a Swiss real estate company with a diversified portfolio spanning residential and commercial properties. The company operates through two core divisions: Real Estate, which focuses on property investments and management services, and Projects & Development, which handles real estate development, consultancy, and contract administration. This dual approach allows Allreal to capitalize on both stable rental income and value creation through development projects. The firm’s strategic focus on Switzerland provides geographic stability while benefiting from the country’s robust real estate market. Allreal’s integrated model—combining asset ownership with development expertise—positions it as a key player in Switzerland’s real estate sector, with a reputation for quality and long-term value generation. Its market position is reinforced by a balanced mix of recurring revenue streams and opportunistic development gains, catering to institutional and private investors seeking exposure to Swiss real estate.

Revenue Profitability And Efficiency

Allreal reported revenue of CHF 420 million, with net income of CHF 211.4 million, reflecting strong profitability. The diluted EPS of CHF 12.8 underscores efficient earnings generation. Operating cash flow stood at CHF 85.1 million, while capital expenditures were modest at CHF -3.6 million, indicating disciplined investment. The company’s ability to convert revenue into net income highlights operational efficiency and cost management.

Earnings Power And Capital Efficiency

The firm’s earnings power is evident in its robust net income margin of approximately 50%, driven by high-margin development projects and stable rental income. Capital efficiency is supported by a balanced approach to reinvestment, with limited capex relative to operating cash flow. The diluted EPS growth reflects effective capital allocation across its dual-division model.

Balance Sheet And Financial Health

Allreal’s balance sheet shows CHF 4.1 million in cash and equivalents against total debt of CHF 2.7 billion, indicating significant leverage. However, the Swiss real estate market’s stability mitigates refinancing risks. The company’s asset-heavy structure aligns with its long-term investment strategy, though debt levels warrant monitoring amid rising interest rates.

Growth Trends And Dividend Policy

Allreal’s growth is anchored in its development pipeline and property portfolio appreciation. The dividend payout of CHF 7 per share suggests a shareholder-friendly policy, supported by consistent earnings. Future growth may hinge on successful project execution and market demand for Swiss real estate.

Valuation And Market Expectations

With a market cap of CHF 3.1 billion and a beta of 0.43, Allreal is perceived as a lower-risk real estate investment. The valuation reflects investor confidence in Switzerland’s stable property market and the company’s dual revenue streams. Market expectations likely center on sustained dividend payouts and incremental value from development projects.

Strategic Advantages And Outlook

Allreal’s integrated model and Swiss focus provide resilience against broader market volatility. Its development expertise and rental income diversification are key advantages. The outlook remains positive, contingent on maintaining leverage discipline and capitalizing on Switzerland’s real estate demand. Long-term success will depend on balancing growth investments with shareholder returns.

Sources

Company filings, market 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