investorscraft@gmail.com

Intrinsic ValueDeutsche EuroShop AG (DEQ.DE)

Previous Close19.26
Intrinsic Value
Upside potential
Previous Close
19.26

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

Deutsche EuroShop AG is a specialized real estate investment company focused exclusively on shopping centers, making it a unique player in the German market. The firm operates as a REIT, generating revenue primarily through long-term leases with retail tenants across its portfolio of 18 properties, predominantly located in Germany but also extending into Poland, Austria, and Hungary. Its business model thrives on stable rental income, supported by prime locations and high foot traffic, which insulates it somewhat from economic volatility. The company’s market position is reinforced by its scale as Germany’s largest shopping center investor, allowing it to command premium leasing terms and maintain high occupancy rates. Deutsche EuroShop’s focus on well-established retail hubs in urban centers provides a competitive edge, though it faces sector-wide challenges from e-commerce disruption and shifting consumer preferences. Its international diversification, though limited, offers additional stability against regional economic fluctuations.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche EuroShop reported revenue of €271.4 million, with net income reaching €123.5 million, reflecting a robust profitability margin. The company’s operating cash flow stood at €160.4 million, underscoring efficient cash generation from its leasing operations. Capital expenditures were minimal at €15,000, indicating a mature asset base requiring limited reinvestment. These metrics highlight the firm’s ability to convert rental income into strong bottom-line results.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.64 demonstrates its earnings power, supported by a high-quality portfolio and disciplined cost management. With a focus on long-term leases, Deutsche EuroShop benefits from predictable cash flows, though its capital efficiency is tempered by the leveraged nature of its real estate holdings. The firm’s ability to maintain steady earnings despite sector headwinds speaks to its operational resilience.

Balance Sheet And Financial Health

Deutsche EuroShop’s balance sheet shows €212.4 million in cash and equivalents against total debt of €1.81 billion, reflecting a leveraged but manageable position typical of real estate investments. The debt load is offset by stable rental income, though interest rate fluctuations pose a risk. The company’s liquidity position appears adequate, with no immediate refinancing pressures evident.

Growth Trends And Dividend Policy

Growth prospects are modest, tied to rental escalations and selective acquisitions. The company paid a dividend of €1 per share, aligning with its REIT structure that mandates high payout ratios. While dividend stability is a priority, future growth may be constrained by limited portfolio expansion opportunities and sector challenges.

Valuation And Market Expectations

With a market cap of €1.49 billion and a beta of 1.07, Deutsche EuroShop trades with moderate volatility, reflecting its hybrid nature as a real estate play with retail exposure. The market appears to price in steady but unspectacular growth, balancing its reliable income streams against broader retail sector risks.

Strategic Advantages And Outlook

Deutsche EuroShop’s strategic advantage lies in its prime asset locations and scale within Germany’s shopping center market. However, the long-term outlook is cautious due to e-commerce pressures and potential tenant distress. The company’s ability to adapt its tenant mix and leverage its strong market position will be critical to sustaining performance.

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