investorscraft@gmail.com

Intrinsic ValueDeutsche Wohnen SE (DWNI.DE)

Previous Close20.95
Intrinsic Value
Upside potential
Previous Close
20.95

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 Wohnen SE is a leading German real estate company specializing in residential property development and management, with a diversified portfolio of approximately 160,000 residential and commercial units. The company operates across four key segments: Residential Property Management, Disposals, Nursing Home Operators, and Nursing Properties, catering to both traditional housing and specialized care needs. Its core revenue model is anchored in rental income, property sales, and management services, with a strong focus on urban markets, particularly Berlin. Deutsche Wohnen holds a dominant position in Germany’s residential real estate sector, benefiting from high demand for affordable housing and an aging population driving demand for nursing properties. As a subsidiary of Vonovia SE, it leverages synergies in scale and operational efficiency, reinforcing its competitive edge in a highly regulated but stable market. The company’s strategic emphasis on sustainability and modernization further enhances its appeal to tenants and investors alike.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche Wohnen reported revenue of €1.18 billion, reflecting its steady rental income streams despite broader market challenges. However, the company posted a net loss of €590.5 million, driven by valuation adjustments and macroeconomic pressures. Operating cash flow remained robust at €725.5 million, underscoring efficient property management and liquidity resilience. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€3.33 highlights near-term earnings pressure, though its operating cash flow indicates underlying cash-generating strength. With no reported capital expenditures, Deutsche Wohnen appears to prioritize capital preservation. Its high total debt of €8.36 billion relative to cash reserves of €386.6 million signals leveraged operations, though this is typical for real estate firms reliant on long-term financing.

Balance Sheet And Financial Health

Deutsche Wohnen’s balance sheet reflects a debt-heavy structure, with total debt reaching €8.36 billion against cash reserves of €386.6 million. While this leverage is common in real estate, it necessitates careful liquidity management. The company’s ability to maintain positive operating cash flow mitigates some risk, but its negative net income warrants monitoring, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

The company’s growth is tempered by its recent net loss, though its large property portfolio provides a stable base for recovery. A modest dividend of €0.04 per share suggests a conservative payout policy, likely aimed at preserving capital. Long-term demand for housing and nursing properties in Germany supports steady rental income, but valuation headwinds may constrain near-term asset appreciation.

Valuation And Market Expectations

With a market capitalization of €8.89 billion and a beta of 0.921, Deutsche Wohnen is viewed as a relatively stable investment within the real estate sector. The negative earnings and high debt load may weigh on valuation multiples, but its strategic positioning in urban housing and nursing care offers defensive appeal. Investors likely anticipate gradual recovery as macroeconomic conditions stabilize.

Strategic Advantages And Outlook

Deutsche Wohnen benefits from its scale, diversified portfolio, and integration with Vonovia SE, which enhances operational synergies. Its focus on urban housing and nursing properties aligns with long-term demographic trends. However, regulatory risks and interest rate sensitivity remain challenges. The outlook hinges on effective debt management and sustained rental demand, with potential upside from strategic asset optimization.

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