investorscraft@gmail.com

Intrinsic ValueACCENTRO Real Estate AG (A4Y.DE)

Previous Close0.16
Intrinsic Value
Upside potential
Previous Close
0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ACCENTRO Real Estate AG is a specialized German property company with a core focus on residential real estate, catering to both owner-occupiers and buy-to-let investors. The firm operates through a multi-faceted revenue model, including direct condominium sales, portfolio transactions for institutional investors, property management, and third-party marketing services. With a portfolio of 4,900 units as of 2021, ACCENTRO holds a niche position in Germany’s fragmented residential market, leveraging its expertise in asset repositioning and value-add strategies. The company’s subsidiary status under Brookline Real Estate S.à r.l. provides strategic backing, though its market share remains modest compared to larger German real estate players. Its operations are deeply entrenched in local market dynamics, where demand for affordable housing and institutional investment in residential assets continues to grow. ACCENTRO’s dual focus on retail and institutional sales allows it to capitalize on cyclical opportunities while maintaining steady cash flows from management services.

Revenue Profitability And Efficiency

In FY 2022, ACCENTRO reported revenue of €165.2 million, reflecting its active transaction volume, though net income stood at a loss of €14.7 million. The negative EPS of €0.45 underscores operational challenges, likely tied to market cyclicality or cost inefficiencies. Operating cash flow of €67.5 million suggests robust liquidity generation from core activities, offsetting capital expenditures of €5.1 million.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its net loss, but positive operating cash flow indicates underlying asset monetization capabilities. Capital efficiency metrics are not fully discernible without ROIC or ROE figures, though high debt levels relative to equity (€566.8 million total debt) suggest leveraged operations.

Balance Sheet And Financial Health

ACCENTRO’s balance sheet shows €100.8 million in cash against €566.8 million in total debt, implying a leveraged position. The liquidity buffer from cash reserves may support near-term obligations, but the debt load warrants scrutiny, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth trends are unclear absent prior-year comparables, but the absence of dividends (€0 DPS) aligns with reinvestment needs or loss containment. The residential market’s long-term demand in Germany could support future revenue stability.

Valuation And Market Expectations

With a market cap of €6.5 million, the company trades at a fraction of its revenue, reflecting investor skepticism or sector-wide undervaluation. A beta of 1.119 indicates higher volatility versus the broader market.

Strategic Advantages And Outlook

ACCENTRO’s specialization in residential assets and institutional sales channels provides differentiation, but macroeconomic headwinds and leverage pose risks. Strategic focus on portfolio optimization and cost discipline will be critical to improving profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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