investorscraft@gmail.com

Intrinsic Valuealstria office REIT-AG (AOX.SW)

Previous CloseCHF16.19
Intrinsic Value
Upside potential
Previous Close
CHF16.19

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

alstria office REIT-AG is a specialized real estate investment trust (REIT) focused exclusively on German office properties, positioning itself as a market leader in this niche. The company operates with a vertically integrated model, managing properties throughout their lifecycle—from acquisition and leasing to value-add repositioning and disposition. Its portfolio, valued at EUR 4.4 billion as of 2020, spans 110 buildings with 1.4 million square meters of lettable space, primarily in high-demand urban markets. alstria differentiates itself through deep local market expertise, tenant-centric services, and a disciplined approach to capital allocation. The firm targets sustainable long-term returns while capitalizing on short-term market inefficiencies, particularly in Germany’s fragmented office sector. Its focus on prime locations and operational agility allows it to navigate cyclical demand shifts, though it remains exposed to broader commercial real estate trends such as hybrid work adoption and ESG-driven tenant preferences.

Revenue Profitability And Efficiency

In its latest fiscal year, alstria reported revenue of CHF 239.2 million, though net income stood at a loss of CHF 104.5 million, reflecting broader pressures in the office REIT sector. Operating cash flow of CHF 92.3 million suggests core operations remain cash-generative, but elevated leverage and negative EPS (-CHF 0.59) highlight challenges in balancing growth with profitability. Capital expenditures were minimal (CHF -0.6 million), indicating a focus on optimizing existing assets rather than expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its leveraged balance sheet and sector-wide headwinds, including rising financing costs and occupancy risks. However, its ability to maintain positive operating cash flow underscores resilience in rental income streams. The dividend payout (CHF 2.63 per share) remains a key attraction, though sustainability depends on stabilizing occupancy and debt metrics.

Balance Sheet And Financial Health

alstria’s financial health is marked by significant leverage, with total debt of CHF 2.42 billion against cash reserves of CHF 80.2 million. The debt-to-equity ratio warrants monitoring, particularly in a higher-rate environment. Liquidity is supported by operating cash flows, but refinancing risks may arise if property valuations decline further.

Growth Trends And Dividend Policy

Growth prospects are tempered by structural shifts in office demand, though alstria’s focus on prime assets and active management could mitigate downside. The dividend yield appears robust but may face pressure if earnings volatility persists. Portfolio optimization and selective disposals are likely near-term priorities.

Valuation And Market Expectations

The market cap of CHF 2.89 billion and beta of 0.789 reflect moderate risk appetite for office REITs. Valuation multiples likely factor in sector uncertainties, with investors pricing in a premium for alstria’s German market focus and operational scale.

Strategic Advantages And Outlook

alstria’s strategic edge lies in its pure-play German office exposure and integrated asset management capabilities. While near-term challenges persist, its disciplined capital recycling and tenant retention strategies position it to capitalize on a eventual market recovery. ESG upgrades and flexible workspace solutions could further enhance competitiveness.

Sources

Company description, financial data from ticker profile

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