investorscraft@gmail.com

Intrinsic ValueDeutsche Konsum REIT-AG (DKG.DE)

Previous Close1.79
Intrinsic Value
Upside potential
Previous Close
1.79

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 Konsum REIT-AG operates as a specialized real estate investment trust (REIT) focused on retail properties in Germany, particularly in regional centers and micro-locations across the northern and eastern regions. The company’s core revenue model is driven by acquiring, leasing, and managing retail assets, with a strategic emphasis on stable rental income and long-term capital appreciation. Its portfolio targets underserved markets, offering resilience against broader economic volatility while benefiting from localized demand. As a niche player, Deutsche Konsum REIT-AG differentiates itself through hands-on asset management and a concentrated geographic footprint, avoiding overexposure to high-cost urban centers. The company’s lean operational structure, with just 15 employees, underscores its efficiency in managing a decentralized portfolio. However, its focus on regional retail exposes it to demographic shifts and e-commerce pressures, requiring disciplined tenant diversification and proactive property upgrades to sustain occupancy rates.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche Konsum REIT-AG reported revenue of €77.4 million, reflecting its reliance on rental income from its retail property portfolio. Net income stood at €1.97 million, with diluted EPS of €0.0606, indicating modest profitability. Operating cash flow of €23.1 million suggests healthy cash generation, though capital expenditures were minimal at -€134,000, signaling limited reinvestment in property upgrades or expansions.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its high leverage, with total debt reaching €556.3 million against a market cap of €124.4 million. This debt-heavy structure amplifies interest rate risks but supports asset acquisition capacity. Operating cash flow covers interest obligations, yet the low net income margin (2.5%) highlights sensitivity to financing costs and occupancy fluctuations.

Balance Sheet And Financial Health

Deutsche Konsum REIT-AG’s balance sheet is highly leveraged, with debt exceeding €556 million and cash reserves of just €1.4 million. The debt-to-equity ratio appears elevated, though common for REITs relying on debt financing. The absence of dividends suggests prioritization of debt servicing and liquidity preservation over shareholder returns, aligning with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth is likely driven by selective acquisitions, given the lack of significant capex. The company suspended dividends (€0 per share), possibly to conserve capital amid high leverage. Its regional focus may offer acquisition opportunities in undervalued markets, but revenue growth depends on stable occupancy and rental rate resilience.

Valuation And Market Expectations

With a market cap of €124.4 million and a beta of 0.41, the stock is perceived as relatively low-risk but trades at a discount to book value, reflecting investor skepticism about leverage and retail exposure. The muted EPS and absence of dividends limit near-term appeal, though long-term value hinges on successful deleveraging and portfolio performance.

Strategic Advantages And Outlook

Deutsche Konsum REIT-AG’s regional specialization and operational efficiency provide a defensive edge, but its high debt and retail focus pose challenges. Strategic priorities likely include tenant diversification, debt management, and opportunistic acquisitions. The outlook depends on macroeconomic stability and the company’s ability to navigate sector headwinds while maintaining cash flow adequacy.

Sources

Company description, financial data from disclosed filings, market data from XETRA.

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