investorscraft@gmail.com

Intrinsic ValueConsus Real Estate AG (0W6K.L)

Previous Close£0.16
Intrinsic Value
Upside potential
Previous Close
£0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Consus Real Estate AG is a German real estate developer specializing in residential and commercial property development, rental, and complementary services such as planning and construction. Operating under the umbrella of ADLER Group S.A., the company focuses on high-growth urban markets in Germany, leveraging its expertise in integrated project development. Its business model combines asset-light development with long-term rental income, positioning it as a mid-sized player in a competitive sector dominated by larger conglomerates. The company’s market position is bolstered by its ability to secure prime locations and execute complex development projects, though it faces challenges from regulatory pressures and cyclical demand in the German real estate market. Consus differentiates itself through a vertically integrated approach, controlling aspects from land acquisition to property management, which enhances margins but also exposes it to sector-wide risks like construction cost inflation and interest rate sensitivity.

Revenue Profitability And Efficiency

In FY 2021, Consus reported revenue of €2.15 million, a stark contrast to its net loss of €1.0 billion, driven by significant impairments or one-time charges. The diluted EPS of -€6,216.45 reflects severe profitability challenges, likely tied to project delays, cost overruns, or market downturns. The absence of operating cash flow and capital expenditure data limits further efficiency analysis, but the figures suggest operational distress.

Earnings Power And Capital Efficiency

The company’s negative earnings and lack of operating cash flow indicate weak earnings power. With no disclosed capital expenditure, assessing capital efficiency is difficult, but the substantial net loss implies poor returns on invested capital. The high debt load relative to cash reserves further strains financial flexibility, raising concerns about sustainable operations.

Balance Sheet And Financial Health

Consus’s balance sheet shows €151,653 in cash against €120.0 million in total debt, highlighting liquidity risks. The net loss exacerbates leverage concerns, suggesting potential solvency issues unless asset sales or refinancing occurs. The absence of detailed liabilities or asset valuations limits a full health assessment, but the data points to significant financial stress.

Growth Trends And Dividend Policy

Despite the dividend of €0.285 per share, the severe losses and negative EPS question the sustainability of payouts. The lack of revenue growth or project completion metrics obscures growth trends, but the FY 2021 results suggest contraction rather than expansion, possibly due to macroeconomic or internal challenges.

Valuation And Market Expectations

With a market cap near zero and a beta of 0.57, the market likely prices Consus as a distressed asset with high idiosyncratic risk. The negative earnings and elevated debt imply skepticism about recovery, though the low beta suggests some insulation from broader market volatility.

Strategic Advantages And Outlook

Consus’s vertical integration and ADLER Group backing provide strategic advantages in project execution, but its outlook remains clouded by financial instability. Success hinges on restructuring, asset monetization, or sector recovery, though current trends suggest continued headwinds from rising interest rates and construction costs in Germany’s real estate market.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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