investorscraft@gmail.com

Intrinsic ValueCare Property Invest N.V. (0R6H.L)

Previous Close£12.32
Intrinsic Value
Upside potential
Previous Close
£12.32

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

Care Property Invest NV operates as a specialized real estate investment company focused on the elderly care sector, primarily in Belgium. The company develops and finances purpose-built retirement flats, offering furnished residences with an average net floor area of 54 square meters. Its core revenue model is driven by long-term rental income from these properties, catering to the growing demand for senior living solutions amid demographic aging trends. The company’s niche focus on elderly housing positions it strategically within the broader real estate market, differentiating it from generic residential or commercial property investors. With a concentrated portfolio in Belgium, Care Property Invest leverages local market expertise while benefiting from stable occupancy rates typical of healthcare-related real estate. The sector’s defensive characteristics provide resilience against economic cycles, though growth is constrained by high capital intensity and regulatory oversight. The company’s market position is reinforced by its specialized asset base, but it faces competition from larger diversified real estate players and regional care-focused operators.

Revenue Profitability And Efficiency

In its latest fiscal year, Care Property Invest reported revenue of €70.8 million, with net income reaching €25.7 million, reflecting a robust net margin of approximately 36%. The absence of reported operating cash flow and capital expenditures suggests potential data limitations, but the high profitability indicates efficient cost management and stable rental income from its specialized property portfolio.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.70 underscores its earnings capacity, supported by a focused asset base. However, the high total debt of €568.6 million against modest cash reserves of €2.9 million highlights significant leverage, which may constrain financial flexibility despite the predictable cash flows from its rental business model.

Balance Sheet And Financial Health

Care Property Invest’s balance sheet is heavily leveraged, with total debt exceeding €568 million against a market capitalization of €494.9 million. While the company’s real estate assets likely provide collateral, the low cash position of €2.9 million raises liquidity concerns, necessitating careful debt management to sustain operations and dividend commitments.

Growth Trends And Dividend Policy

The company’s growth prospects are tied to demographic trends favoring elderly housing demand, though expansion is capital-intensive. A dividend of €0.85 per share signals a commitment to shareholder returns, but the payout ratio warrants monitoring given the high debt load and limited cash reserves.

Valuation And Market Expectations

With a market cap of €494.9 million and a beta of 0.465, Care Property Invest is perceived as a lower-volatility real estate play. The valuation reflects its niche focus and stable income stream, though investors may weigh the high leverage against sector tailwinds.

Strategic Advantages And Outlook

The company’s specialization in elderly care real estate provides a defensive edge, but its concentrated geographic exposure and leveraged balance sheet pose risks. Strategic focus on portfolio quality and debt reduction could enhance long-term resilience, while demographic trends support sustained demand for its assets.

Sources

Company description, financial metrics, and market data provided by user; additional context inferred from sector trends.

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