investorscraft@gmail.com

Intrinsic ValueDEMIRE Deutsche Mittelstand Real Estate AG (DMRE.DE)

Previous Close0.57
Intrinsic Value
Upside potential
Previous Close
0.57

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

DEMIRE Deutsche Mittelstand Real Estate AG specializes in acquiring, managing, and leasing commercial real estate properties tailored to Germany's medium-sized enterprises. The company operates through two segments: Core Portfolio, which focuses on stable income-generating assets, and Fair Value REIT, targeting value-add opportunities. Its portfolio spans office, retail, hotel, and logistics properties, totaling 912,724 square meters as of 2021. DEMIRE serves a niche market by providing flexible, high-quality spaces to Mittelstand companies, a backbone of the German economy. The firm’s strategic focus on secondary cities and suburban locations differentiates it from competitors concentrated in prime urban centers. Backed by its subsidiary AEPF III 15 S.à r.l., DEMIRE leverages local expertise and long-term tenant relationships to maintain occupancy stability. However, its market position is challenged by broader real estate sector volatility and shifting demand post-pandemic, particularly in office and retail segments.

Revenue Profitability And Efficiency

In its latest fiscal year, DEMIRE reported revenue of €191.9 million, reflecting its ability to generate steady rental income despite sector headwinds. However, the company posted a net loss of €86.5 million, driven by asset revaluations and operational challenges. Operating cash flow stood at €34.5 million, indicating underlying cash generation capability, though capital expenditures were negligible, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.82 underscores earnings pressure, likely tied to portfolio revaluations and financing costs. With no significant capital expenditures, DEMIRE’s capital efficiency hinges on optimizing existing assets and lease terms. Its focus on medium-sized tenants may limit revenue volatility but could also cap margin expansion compared to larger-scale operators.

Balance Sheet And Financial Health

DEMIRE’s balance sheet shows €41.2 million in cash against total debt of €513.3 million, indicating a leveraged position common in real estate. The absence of dividends aligns with its loss-making status, prioritizing debt management over shareholder returns. Asset liquidity and refinancing risks remain key monitorables, given the sector’s interest rate sensitivity.

Growth Trends And Dividend Policy

Growth is constrained by the lack of recent capex and a dividend suspension, reflecting a conservative stance amid market uncertainty. The company’s strategy may shift toward selective disposals or redevelopments to unlock value, but near-term organic growth appears limited without external capital injections.

Valuation And Market Expectations

With a market cap of €78.1 million and a beta of 0.67, DEMIRE trades at a discount to book value, signaling muted investor confidence. The market likely prices in ongoing sector challenges, including occupancy risks and refinancing costs, outweighing its niche positioning.

Strategic Advantages And Outlook

DEMIRE’s regional focus and Mittelstand specialization provide resilience, but macroeconomic pressures and tenant demand shifts pose risks. Success hinges on asset quality, lease renewals, and debt management. A recovery in German commercial real estate or strategic portfolio adjustments could improve prospects, though near-term headwinds persist.

Sources

Company filings, Bloomberg

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