investorscraft@gmail.com

Intrinsic ValueDEFAMA Deutsche Fachmarkt AG (DEF.DE)

Previous Close27.80
Intrinsic Value
Upside potential
Previous Close
27.80

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

DEFAMA Deutsche Fachmarkt AG operates as a specialized real estate company focused on retail parks and shopping centers in small to medium-sized cities, primarily in northern and eastern Germany. The company’s core revenue model revolves around the acquisition and long-term leasing of commercial properties, targeting stable rental income from tenants in the retail sector. By concentrating on secondary locations, DEFAMA mitigates competition from larger real estate players while capitalizing on underserved regional demand. The firm’s portfolio is strategically positioned to benefit from local consumer spending, with a focus on functional retail spaces that serve essential needs. DEFAMA’s niche approach provides resilience against broader market volatility, as its properties often cater to non-discretionary retail segments. The company’s lean operational structure and regional expertise further strengthen its ability to identify undervalued assets and optimize rental yields. While its scale remains modest compared to national competitors, DEFAMA’s targeted strategy allows it to maintain a steady occupancy rate and predictable cash flows.

Revenue Profitability And Efficiency

In FY 2023, DEFAMA reported revenue of €20.5 million, reflecting its reliance on rental income from its property portfolio. Net income stood at €4.2 million, translating to a diluted EPS of €0.87, indicating stable profitability. Operating cash flow was robust at €12.9 million, though significant capital expenditures of €22.7 million highlight ongoing investments in property acquisitions and maintenance.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to generate consistent rental income, with operating cash flow covering interest obligations comfortably. However, high capital expenditures relative to operating cash flow suggest an aggressive growth strategy, which may pressure short-term liquidity. The diluted EPS of €0.87 demonstrates efficient use of equity capital, though leverage remains a key factor in returns.

Balance Sheet And Financial Health

DEFAMA’s balance sheet shows €2.4 million in cash against total debt of €164.3 million, indicating a leveraged position typical for real estate firms. The debt load is substantial relative to its market cap of €128.6 million, requiring careful management of refinancing risks. The company’s ability to service debt hinges on stable rental income and disciplined capital allocation.

Growth Trends And Dividend Policy

DEFAMA’s growth is driven by strategic property acquisitions, as evidenced by its high capex. The company paid a dividend of €0.57 per share, signaling confidence in cash flow sustainability. Future expansion will likely depend on leveraging its regional expertise and selectively adding to its portfolio while maintaining dividend stability.

Valuation And Market Expectations

With a market cap of €128.6 million and a beta of 0.34, DEFAMA is viewed as a lower-volatility real estate play. Investors likely value its predictable income stream and regional focus, though high leverage may temper valuation multiples. The dividend yield and earnings stability are key attractions for income-oriented shareholders.

Strategic Advantages And Outlook

DEFAMA’s strategic advantage lies in its localized focus and operational efficiency, allowing it to capitalize on niche retail real estate opportunities. The outlook remains stable, supported by Germany’s resilient retail sector, though macroeconomic headwinds could impact tenant demand. Prudent debt management and selective acquisitions will be critical to sustaining long-term growth.

Sources

Company filings, market data

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