investorscraft@gmail.com

Intrinsic ValueEYEMAXX Real Estate AG (BNT1.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 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EYEMAXX Real Estate AG operates in the German and Austrian real estate development sector, specializing in residential, commercial, and mixed-use properties. The company’s core revenue model hinges on property development and sales, supplemented by rental income from its portfolio. Its diverse offerings include micro-apartments, student housing, offices, hotels, and logistics spaces, catering to urban demand for flexible and efficient real estate solutions. EYEMAXX positions itself as a nimble developer with a focus on high-growth urban markets, leveraging local expertise to capitalize on demographic trends and urbanization. The firm’s strategy emphasizes adaptive reuse and modular construction, differentiating it from traditional developers. Despite its smaller scale, EYEMAXX targets niche segments like serviced apartments and compact living spaces, where demand outpaces supply in key cities. Its market position is bolstered by a localized approach, though competition from larger developers and cyclical real estate risks remain challenges.

Revenue Profitability And Efficiency

In FY 2019, EYEMAXX reported revenue of €8.5 million, with net income of €6.2 million, reflecting a strong margin. However, operating cash flow was negative at €10.2 million, likely due to development cycle timing and capital-intensive projects. The company’s profitability metrics suggest efficient project execution, but cash flow volatility underscores the lumpy nature of real estate sales.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.99, indicating solid earnings generation relative to its market cap. The negative operating cash flow and high capital expenditures (€3.7 million) highlight the capital-intensive nature of its business model. The firm’s ability to convert development projects into profitable sales is evident, though reliant on timely asset turnover.

Balance Sheet And Financial Health

EYEMAXX held €17.9 million in cash against total debt of €196.4 million, signaling leveraged operations typical for real estate developers. The debt load may constrain flexibility amid market downturns, but its cash reserves provide near-term liquidity. The balance sheet reflects a focus on growth, albeit with elevated financial risk.

Growth Trends And Dividend Policy

The company reinvested earnings into development, with no dividends paid in FY 2019. Growth appears driven by project completions, though the sector’s cyclicality necessitates cautious capital allocation. Urbanization trends in Germany and Austria could support long-term demand for its niche offerings.

Valuation And Market Expectations

With a market cap of €4.4 million and a negative beta (-0.53), the stock may be perceived as a speculative play, detached from broader market movements. The valuation likely reflects uncertainties around debt management and project timing.

Strategic Advantages And Outlook

EYEMAXX’s focus on urban micro-living and adaptive reuse aligns with demographic shifts, but execution risks persist. Its outlook depends on sustaining sales momentum and managing leverage. Niche expertise offers differentiation, but macroeconomic sensitivity remains a key monitorable.

Sources

Company description, financial data from disclosed filings (likely annual report), market data from Deutsche Börse.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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