investorscraft@gmail.com

Intrinsic ValueCovivio Hotels (COVH.PA)

Previous Close23.20
Intrinsic Value
Upside potential
Previous Close
23.20

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

Covivio Hotels operates as a specialized real estate investment trust (SIIC) focused on the hotel industry, holding a high-value lease property portfolio worth €6.6 billion. The company partners with leading hotel operators, leveraging long-term lease agreements to generate stable rental income. Its asset-light approach allows it to benefit from premium locations while minimizing operational risks, positioning it as a key player in Europe’s upscale and luxury hotel real estate segment. Covivio Hotels’ BBB+/Stable credit rating from S&P reflects its disciplined financial management and strong market position. The firm’s portfolio diversification across prime European markets mitigates regional economic volatility, reinforcing its resilience. By aligning with globally recognized hotel brands, Covivio Hotels ensures consistent occupancy rates and revenue stability, making it a preferred partner for institutional investors seeking exposure to hospitality real estate.

Revenue Profitability And Efficiency

Covivio Hotels reported €585.5 million in revenue for the period, with net income of €224.6 million, reflecting a robust margin. The company’s operating cash flow of €3.48 billion underscores its ability to convert lease income into liquidity efficiently. Capital expenditures of -€1.35 billion indicate active portfolio management, balancing reinvestment with disciplined capital allocation.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of €1.52 highlights its earnings strength, supported by a high-quality asset base. Covivio Hotels’ capital efficiency is evident in its ability to maintain profitability while managing a sizable debt load, with operating cash flow comfortably covering interest obligations and growth initiatives.

Balance Sheet And Financial Health

Covivio Hotels maintains a solid balance sheet with €577 million in cash and equivalents against total debt of €3.08 billion. Its BBB+/Stable credit rating reflects prudent leverage management and reliable cash flows, ensuring financial flexibility for strategic acquisitions or debt reduction.

Growth Trends And Dividend Policy

The company’s dividend payout of €1.50 per share signals a commitment to shareholder returns, supported by stable cash flows. Growth is driven by selective acquisitions and value-enhancing asset rotations, targeting premium hotel properties in key European markets to sustain long-term income growth.

Valuation And Market Expectations

With a market cap of €3.54 billion and a beta of 0.858, Covivio Hotels is viewed as a relatively stable real estate investment. The market appears to price in steady cash flow growth, aligning with its SIIC structure and premium portfolio positioning.

Strategic Advantages And Outlook

Covivio Hotels’ strategic partnerships with top-tier hotel operators and its focus on prime locations provide a competitive edge. The outlook remains positive, supported by recovering travel demand and the firm’s ability to capitalize on high-value transactions in the hospitality real estate sector.

Sources

Company disclosures, Standard & Poor's ratings, Euronext Paris filings

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