investorscraft@gmail.com

Intrinsic ValueXior Student Housing N.V. (0RD8.L)

Previous Close£28.35
Intrinsic Value
Upside potential
Previous Close
£28.35

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

Xior Student Housing NV operates as a specialized real estate investment trust (REIT) focused on the student housing sector across Belgium, the Netherlands, Spain, and Portugal. The company owns and manages a diverse portfolio of high-quality accommodations, including shared rooms, en-suite units, and fully equipped studios, catering to students seeking comfortable and functional living spaces. Its vertically integrated owner-operator model allows for direct control over property standards and tenant experience, ensuring consistent occupancy and rental income. Xior has established itself as a market leader in student housing by prioritizing location, affordability, and community-centric amenities, which differentiate its offerings from traditional rental markets. The company benefits from structural demand drivers such as rising student enrollment and urbanization trends, particularly in its core markets. Its accreditation as a Belgian public regulated real estate company (RREC) enhances its credibility and access to capital, supporting further portfolio expansion.

Revenue Profitability And Efficiency

Xior reported revenue of €205.8 million, with net income of €66.1 million, reflecting a robust net margin of approximately 32.1%. The company’s operating cash flow stood at €56.5 million, indicating strong cash generation from its rental operations. Capital expenditures were modest at €1.9 million, suggesting a focus on maintaining rather than aggressively expanding its asset base. These metrics underscore Xior’s ability to convert rental income into sustainable profitability.

Earnings Power And Capital Efficiency

Diluted EPS of €1.62 highlights Xior’s earnings capacity relative to its share count. The company’s capital efficiency is evident in its ability to generate stable cash flows from its student housing portfolio, which is critical for servicing its debt and funding dividends. The low beta of 0.56 suggests lower volatility compared to broader equity markets, aligning with its defensive rental income profile.

Balance Sheet And Financial Health

Xior’s balance sheet shows total debt of €1.7 billion against cash reserves of €9.5 million, indicating a leveraged but manageable position typical for REITs. The company’s property portfolio, valued at €1.4 billion, provides substantial collateral. While the debt level is significant, the recurring rental income stream supports debt serviceability, and its RREC status may facilitate refinancing options.

Growth Trends And Dividend Policy

Xior’s growth is underpinned by increasing demand for student housing in its target markets. The company pays a dividend of €1.22 per share, reflecting a commitment to shareholder returns. Future expansion may hinge on strategic acquisitions or development projects, though current capital expenditures suggest a measured approach. The dividend yield and payout ratio should be monitored for sustainability amid interest rate fluctuations.

Valuation And Market Expectations

With a market cap of €604 million, Xior trades at a price-to-earnings ratio of approximately 9.1x, based on diluted EPS. This valuation reflects investor confidence in its niche market positioning and stable cash flows. The REIT’s lower beta and defensive characteristics may appeal to income-focused investors, though sector-specific risks like regulatory changes or enrollment trends warrant consideration.

Strategic Advantages And Outlook

Xior’s strategic advantages include its specialized focus, operational control, and geographic diversification. The outlook remains positive, supported by long-term demand for student housing and the company’s proven execution. Challenges include managing leverage and navigating macroeconomic headwinds, but its resilient business model positions it well for steady performance.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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