investorscraft@gmail.com

Intrinsic ValueConsus Real Estate AG (CC1.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 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Consus Real Estate AG is a German real estate developer specializing in residential and commercial property development, complemented by planning, construction, and building services. The company operates in a highly competitive sector, leveraging its subsidiary relationship with ADLER Group S.A. to enhance its market reach. Its core revenue model revolves around property development and rentals, targeting urban and high-demand regions in Germany. While the company benefits from Germany's robust real estate market, it faces challenges from regulatory pressures and cyclical demand fluctuations. Consus positions itself as an integrated developer, offering end-to-end services, but its market share remains modest compared to larger peers. The firm’s focus on high-quality developments aims to differentiate it in a crowded market, though execution risks and financing constraints remain key hurdles.

Revenue Profitability And Efficiency

In FY 2021, Consus reported revenue of €2.15 billion, but its net income was deeply negative at approximately -€1.0 billion, reflecting significant financial distress. The diluted EPS of -€6,216.45 underscores severe profitability challenges. Operating cash flow and capital expenditures were not reported, limiting visibility into cash generation or reinvestment efficiency. The revenue base suggests scale, but the extreme losses indicate structural inefficiencies or one-time impairments.

Earnings Power And Capital Efficiency

The company’s earnings power is severely compromised, as evidenced by the substantial net loss and negative EPS. With no reported operating cash flow, assessing capital efficiency is difficult. The lack of positive earnings or cash generation raises concerns about the sustainability of its business model without external financing or restructuring.

Balance Sheet And Financial Health

Consus’s balance sheet shows €151.7 million in cash against total debt of €120.0 million, indicating a strained liquidity position. The net loss of over €1.0 billion has likely eroded equity, though specific figures are unavailable. The high debt relative to cash reserves suggests elevated financial risk, potentially necessitating refinancing or asset sales to stabilize operations.

Growth Trends And Dividend Policy

Growth trends are unclear due to the FY 2021 losses, and the company did not pay dividends, aligning with its distressed financial state. The absence of dividend payouts reflects a focus on preserving liquidity rather than shareholder returns. Future growth hinges on restructuring success and improved project execution in Germany’s competitive real estate market.

Valuation And Market Expectations

With a market cap of €191.2 million and a beta of 0.49, Consus is perceived as relatively low-risk compared to the broader market, though its financial distress contradicts this. Investors likely price in significant uncertainty, with valuation reflecting skepticism about turnaround prospects. The stock’s performance may hinge on ADLER Group’s support or strategic interventions.

Strategic Advantages And Outlook

Consus benefits from its affiliation with ADLER Group and its integrated development model, but its outlook is clouded by financial instability. A turnaround would require improved project margins, debt management, and possibly divestments. The German real estate market offers opportunities, but Consus must address its capital structure and operational inefficiencies to capitalize on them.

Sources

Company filings, market data

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