investorscraft@gmail.com

Intrinsic ValueAroundtown S.A. (0RUH.L)

Previous Close£2.67
Intrinsic Value
Upside potential
Previous Close
£2.67

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

Aroundtown SA is a Luxembourg-based real estate investment company specializing in commercial and residential properties across Germany, the Netherlands, the UK, Belgium, and other international markets. The company’s diversified portfolio includes office buildings, hotels, logistics centers, wholesale properties, and retail spaces, positioning it as a key player in the European real estate sector. Aroundtown generates revenue primarily through property acquisitions, leasing, and asset management, leveraging its expertise in value-add opportunities and strategic urban locations. The firm’s market position is strengthened by its focus on high-growth metropolitan areas, where demand for mixed-use and income-generating properties remains robust. Despite macroeconomic headwinds affecting the real estate sector, Aroundtown maintains a competitive edge through disciplined capital allocation and a scalable operational model. Its ability to navigate cyclical downturns and capitalize on distressed assets further solidifies its standing in the industry.

Revenue Profitability And Efficiency

Aroundtown reported revenue of €1.18 billion, with net income of €256.3 million, reflecting a stable operational performance despite sector-wide challenges. The company’s diluted EPS of €0.0473 indicates moderate profitability, supported by €820.5 million in operating cash flow. Capital expenditures were minimal at -€19.3 million, suggesting a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The firm’s earnings power is underpinned by its diversified property portfolio, which generates consistent rental income. Operating cash flow covers interest obligations comfortably, though high total debt of €14.7 billion warrants careful monitoring. Aroundtown’s capital efficiency is evident in its ability to maintain liquidity (€3.13 billion in cash) while managing leverage in a rising-rate environment.

Balance Sheet And Financial Health

Aroundtown’s balance sheet reflects a leveraged position with €14.7 billion in total debt against €3.13 billion in cash and equivalents. While the debt load is substantial, the company’s asset base and cash flow generation provide a buffer. The absence of dividends suggests a conservative approach to capital preservation amid market volatility.

Growth Trends And Dividend Policy

Growth is likely driven by selective acquisitions and asset repositioning rather than organic expansion. The company has suspended dividends (€0 per share), prioritizing debt reduction and liquidity management. This aligns with sector trends where REITs and real estate firms are deleveraging to weather economic uncertainty.

Valuation And Market Expectations

With a market cap of €3.05 billion and a beta of 1.44, Aroundtown is viewed as a higher-risk investment sensitive to interest rate movements and real estate cycles. The current valuation reflects investor caution toward leveraged property holdings in a tightening monetary environment.

Strategic Advantages And Outlook

Aroundtown’s strategic advantages include its geographic diversification and focus on resilient asset classes like logistics and urban offices. The outlook remains cautious due to macroeconomic pressures, but the company’s liquidity and operational scale position it to capitalize on dislocations in the real estate market over the medium term.

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