investorscraft@gmail.com

Intrinsic ValueArricano Real Estate PLC (ARO.L)

Previous Close£0.25
Intrinsic Value
Upside potential
Previous Close
£0.25

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

Arricano Real Estate PLC is a Ukraine-focused real estate developer and operator specializing in shopping and entertainment centers. The company generates revenue primarily through leasing retail spaces across its portfolio of five properties, totaling approximately 147,600 square meters of leasable area. Its centers are strategically located in key Ukrainian cities, including Kyiv, Simferopol, Zaporizhzhya, and Kryvyi Rig, catering to urban consumer demand. Arricano operates in a challenging but opportunistic market, where retail real estate remains underpenetrated compared to Western Europe. The company’s business model relies on long-term tenant leases, providing stable cash flows, though geopolitical risks and economic volatility in Ukraine pose ongoing challenges. Despite these headwinds, Arricano has established itself as a mid-tier player in Ukraine’s retail property sector, differentiating through modern amenities and tenant diversification. Its market position is supported by a focus on high-traffic locations, though competition from larger international developers and shifting consumer trends toward e-commerce present risks.

Revenue Profitability And Efficiency

In FY 2021, Arricano reported revenue of $37.18 million, with net income reaching $37.92 million, reflecting strong profitability. The company’s operating cash flow stood at $20.79 million, indicating efficient cash generation from its leasing operations. Capital expenditures were minimal at -$47,000, suggesting a mature asset base with limited near-term expansion needs.

Earnings Power And Capital Efficiency

Arricano’s diluted EPS of $0.37 demonstrates solid earnings power relative to its market capitalization. The company’s ability to convert revenue into net income efficiently is notable, though its capital structure includes significant total debt of $94.4 million, which may constrain financial flexibility in a high-interest-rate environment.

Balance Sheet And Financial Health

Arricano’s balance sheet shows $8.53 million in cash and equivalents against $94.4 million in total debt, indicating a leveraged position. The lack of dividend payouts suggests a focus on debt management and potential reinvestment, though geopolitical risks in Ukraine add uncertainty to its financial stability.

Growth Trends And Dividend Policy

The company has not paid dividends, likely prioritizing debt reduction or operational reinvestment. Growth prospects are tied to Ukraine’s economic recovery and retail real estate demand, though geopolitical instability remains a significant overhang.

Valuation And Market Expectations

With a low beta of 0.30, Arricano’s stock exhibits lower volatility compared to the broader market, possibly reflecting investor caution due to regional risks. The absence of a clear market cap figure complicates valuation analysis, but its earnings suggest potential undervaluation if stability improves.

Strategic Advantages And Outlook

Arricano’s strategic advantage lies in its established portfolio in key Ukrainian cities, though long-term success depends on macroeconomic stabilization and retail sector resilience. The outlook remains cautious due to geopolitical and currency risks, but operational efficiency provides a foundation for recovery if conditions normalize.

Sources

Company description, financial data from disclosed filings, and market data from the London Stock Exchange.

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