investorscraft@gmail.com

Intrinsic ValuePlazza AG (0R8X.L)

Previous Close£434.00
Intrinsic Value
Upside potential
Previous Close
£434.00

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

Plazza AG operates as a Swiss real estate firm specializing in the planning, development, and management of residential, commercial, and office properties. The company’s revenue model is anchored in property leasing, sales, and development projects, leveraging Switzerland’s stable real estate market. With a focus on Zurich and surrounding regions, Plazza AG maintains a niche presence in high-demand urban areas, catering to both private and corporate tenants. The firm’s vertically integrated approach—spanning acquisition, development, and property management—enhances its ability to capture value across the real estate lifecycle. While not a market leader, its targeted portfolio and local expertise position it competitively in Switzerland’s fragmented real estate services sector. The company’s relatively recent founding (2015) suggests a growth-oriented strategy, though its scale remains modest compared to established peers.

Revenue Profitability And Efficiency

Plazza AG reported revenue of CHF 33.42 million, with net income significantly higher at CHF 50.7 million, indicating substantial non-operational gains or revaluation effects. Operating cash flow stood at CHF 17.64 million, while capital expenditures were minimal (CHF -0.13 million), reflecting a low-intensity investment cycle. The diluted EPS of CHF 24.49 underscores strong earnings relative to its share count.

Earnings Power And Capital Efficiency

The company’s net income of CHF 50.7 million significantly exceeds its revenue, suggesting earnings are driven by asset revaluations or one-time gains rather than recurring operations. The modest operating cash flow (CHF 17.64 million) implies core earnings power is more subdued, with capital efficiency skewed by non-recurring items.

Balance Sheet And Financial Health

Plazza AG holds CHF 34.49 million in cash against total debt of CHF 249.66 million, indicating a leveraged balance sheet typical for real estate firms. The debt level is manageable given the illiquid nature of real estate assets, but liquidity coverage remains tight. The absence of significant capex suggests a focus on optimizing existing assets rather than aggressive expansion.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady but unspectacular, with limited capex signaling a focus on organic asset management. A dividend of CHF 9 per share reflects a shareholder-friendly policy, likely supported by revaluation gains. However, sustainability depends on recurring cash flows, which remain modest relative to earnings volatility.

Valuation And Market Expectations

With a market cap of CHF 776.25 million and a beta of 0.107, Plazza AG is perceived as a low-volatility real estate play. The valuation likely incorporates expectations of stable property income and limited exposure to macroeconomic swings, though reliance on non-recurring earnings may warrant caution.

Strategic Advantages And Outlook

Plazza AG’s localized expertise and integrated model provide resilience in Switzerland’s stable real estate market. However, its reliance on revaluation gains and limited scale pose long-term challenges. The outlook hinges on its ability to convert episodic earnings into sustainable cash flows while maintaining disciplined leverage.

Sources

Company description, financials, and market data provided by user; assumptions based on real estate sector norms.

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