investorscraft@gmail.com

Intrinsic ValueZug Estates Holding AG (0QPW.L)

Previous Close£2,356.65
Intrinsic Value
Upside potential
Previous Close
£2,356.65

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

Zug Estates Holding AG is a Swiss real estate company specializing in the development, management, and leasing of commercial and residential properties in the Zug region, a key economic hub known for its favorable tax environment and high demand for premium real estate. The company operates through two core segments: Real Estate, which includes offices, retail spaces, and residential units, and Hotel & Catering, featuring a city resort with business hotels, restaurants, and serviced apartments. Its diversified portfolio caters to both local and international clients, leveraging Zug’s reputation as a global business destination. The firm’s integrated approach—combining property development, rental income, and hospitality services—positions it as a resilient player in Switzerland’s competitive real estate market. With a focus on high-quality assets and long-term tenant relationships, Zug Estates benefits from stable cash flows while capitalizing on regional growth trends. Its strategic emphasis on mixed-use properties and premium hospitality offerings differentiates it from peers, reinforcing its niche in a market characterized by limited supply and strong demand.

Revenue Profitability And Efficiency

In its latest fiscal year, Zug Estates reported revenue of CHF 88.5 million, with net income reaching CHF 58.7 million, reflecting a robust profit margin of approximately 66%. The company’s operating cash flow stood at CHF 45.9 million, supported by efficient property management and low capital expenditures (CHF -0.4 million), underscoring its ability to generate stable income with minimal reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 115.13 highlights strong earnings power, driven by high occupancy rates and premium rental yields in its real estate portfolio. Its capital efficiency is further evidenced by a lean operational structure, with cash flow from operations comfortably covering dividend distributions and debt obligations.

Balance Sheet And Financial Health

Zug Estates maintains a solid balance sheet with CHF 17.0 million in cash and equivalents, though total debt of CHF 658.2 million indicates moderate leverage. The firm’s asset-heavy model is typical for real estate, and its debt appears manageable given its consistent cash flow generation and prime asset base in Zug’s sought-after market.

Growth Trends And Dividend Policy

The company has demonstrated steady growth through strategic property acquisitions and value-add developments. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 47, reflecting a payout ratio aligned with its earnings stability and long-term capital appreciation strategy.

Valuation And Market Expectations

With a market capitalization of CHF 1.04 billion and a beta of 0.40, Zug Estates is perceived as a low-volatility investment, appealing to risk-averse investors. Its valuation likely reflects premium pricing for Swiss real estate assets, though regional demand dynamics and interest rate trends remain key watchpoints.

Strategic Advantages And Outlook

Zug Estates benefits from its prime location, diversified income streams, and operational efficiency. The outlook remains positive, supported by Zug’s economic resilience and limited real estate supply. However, macroeconomic headwinds, such as rising interest rates, could pose challenges to financing costs and valuation multiples in the near term.

Sources

Company description, financial metrics, and market data provided by the user; additional context inferred from industry norms for Swiss real estate.

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