investorscraft@gmail.com

Intrinsic ValueThe Grounds Real Estate Development AG (AMMN.DE)

Previous Close0.59
Intrinsic Value
Upside potential
Previous Close
0.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Grounds Real Estate Development AG operates in the German real estate sector, specializing in the development, management, and sale of residential properties. Founded in 2007 and headquartered in Berlin, the company focuses on urban housing projects, catering to the growing demand for residential spaces in key German markets. Its core revenue model hinges on property sales and long-term asset management, leveraging Germany's stable yet competitive real estate landscape. The company positions itself as a niche player, targeting mid-to-high-end residential developments, though it faces stiff competition from larger real estate conglomerates and regional developers. Its market position is further influenced by macroeconomic factors such as interest rates and urbanization trends, which directly impact housing demand and pricing dynamics in its operational regions.

Revenue Profitability And Efficiency

In FY 2023, The Grounds reported revenue of €23.9 million, reflecting its active project pipeline. However, the company posted a net loss of €7.0 million, with diluted EPS at -€0.39, indicating profitability challenges. Operating cash flow was negative at €-14.9 million, exacerbated by capital expenditures of €-32,000, suggesting strained liquidity amid ongoing development costs.

Earnings Power And Capital Efficiency

The company's negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. With a diluted EPS of -€0.39, The Grounds faces significant hurdles in achieving capital efficiency, as its current operations consume more cash than they generate, raising concerns about long-term viability without external financing or improved project margins.

Balance Sheet And Financial Health

The Grounds holds €3.0 million in cash and equivalents against total debt of €100.2 million, underscoring a leveraged balance sheet. This high debt burden, coupled with negative cash flows, signals financial stress, potentially limiting flexibility for future investments or refinancing opportunities without equity dilution or asset sales.

Growth Trends And Dividend Policy

The company's growth trajectory appears constrained by its recent losses and cash burn. With no dividend distribution in FY 2023, The Grounds prioritizes capital retention to fund operations, though its ability to sustain growth hinges on reversing profitability trends and stabilizing cash flows in a competitive real estate market.

Valuation And Market Expectations

With a market capitalization of €5.3 million and a negative beta of -0.194, The Grounds trades as a speculative micro-cap stock, likely reflecting investor skepticism about its turnaround potential. The valuation suggests muted market expectations, aligning with its recent financial underperformance and sector headwinds.

Strategic Advantages And Outlook

The Grounds benefits from its focus on German residential real estate, a historically resilient sector. However, its outlook remains cautious due to high leverage and operational losses. Strategic success depends on executing profitable projects, managing debt, and navigating interest rate volatility to restore investor confidence.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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