investorscraft@gmail.com

Intrinsic ValueCastle Private Equity AG (CPEN.SW)

Previous CloseCHF3.34
Intrinsic Value
Upside potential
Previous Close
CHF3.34

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

Castle Private Equity AG operates as an evergreen fund specializing in diversified private equity investments, including fund-of-funds, direct investments, and secondary market opportunities. The fund targets a broad spectrum of private equity strategies, from large buyouts to growth capital and distressed debt, with a focus on developed markets in Europe and North America. Its portfolio spans sectors such as manufacturing, biotechnology, retail, media, and IT, emphasizing long-term capital appreciation through majority stakes and active board participation. The fund’s evergreen structure allows for continuous investment cycles, distinguishing it from traditional closed-end private equity vehicles. This approach provides flexibility in capital deployment and liquidity management, though it also exposes the fund to ongoing market volatility. Castle Private Equity’s global reach and sector-agnostic strategy position it as a niche player in the asset management industry, catering to investors seeking diversified private market exposure without fixed fund lifespans.

Revenue Profitability And Efficiency

In its latest fiscal year, Castle Private Equity reported negative revenue of CHF 1.997 million and a net loss of CHF 2.746 million, reflecting challenges in its investment portfolio. The diluted EPS of -CHF 0.27 underscores these headwinds, though the fund generated CHF 18.573 million in operating cash flow, suggesting liquidity from divestments or distributions. Capital expenditures were negligible, aligning with its asset-light model.

Earnings Power And Capital Efficiency

The fund’s negative earnings highlight cyclical pressures in private equity valuations, though its evergreen structure may mitigate short-term volatility. With no debt and CHF 16.564 million in cash, Castle Private Equity maintains a conservative balance sheet, preserving capital for opportunistic investments. The absence of leverage suggests a focus on organic growth and disciplined capital allocation.

Balance Sheet And Financial Health

Castle Private Equity’s financial health is supported by a debt-free position and substantial cash reserves, providing a buffer against market downturns. The fund’s liquidity position, coupled with its CHF 32.1 million market cap, reflects a cautious yet flexible approach to navigating private market cycles. Shareholders’ equity remains intact, with no signs of financial distress.

Growth Trends And Dividend Policy

Despite recent losses, the fund distributed a dividend of CHF 1.32 per share, signaling confidence in its long-term strategy. Its growth trajectory hinges on private equity market recoveries and secondary market opportunities. The evergreen model allows for reinvestment of proceeds, balancing income distribution with capital appreciation goals.

Valuation And Market Expectations

The fund’s low beta (0.278) suggests relative insulation from public market swings, though its valuation likely reflects subdued private equity exit activity. Investors may price in a rebound in asset sales or NAV growth as markets stabilize.

Strategic Advantages And Outlook

Castle Private Equity’s evergreen structure and global diversification provide resilience, but its performance remains tied to private market liquidity. A focus on secondary investments and active management could unlock value, though macroeconomic uncertainty poses risks. The fund’s niche positioning may appeal to long-term investors seeking alternative exposure.

Sources

Company disclosures, Swiss Exchange (SIX) 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