investorscraft@gmail.com

Intrinsic ValueEPH European Property Holdings Limited (EPH.SW)

Previous CloseCHF26.00
Intrinsic Value
Upside potential
Previous Close
CHF26.00

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

EPH European Property Holdings Limited operates as a real estate investment company with a diversified portfolio spanning office, residential, and retail properties. Managed by Valartis International Ltd., the firm focuses on value-driven acquisitions and long-term asset appreciation in Eastern European markets. Its strategy leverages local market inefficiencies to secure high-yield properties, positioning it as a niche player in a region with evolving real estate dynamics. The company’s revenue model is anchored in rental income and capital gains from property sales, supported by active asset management to optimize occupancy and cash flows. While its market footprint is relatively small compared to pan-European REITs, EPH’s targeted approach allows for specialized exposure to growth corridors in Eastern Europe, albeit with higher regional risk concentration. The firm’s reliance on Valartis for management underscores an integrated governance structure but also ties its operational performance to the broader group’s strategic priorities.

Revenue Profitability And Efficiency

In FY 2023, EPH reported revenue of €44.4 million, primarily derived from property rentals, but posted a net loss of €160.3 million, reflecting asset write-downs or unfavorable revaluations. Operating cash flow remained positive at €37.3 million, indicating core rental operations are cash-generative. The absence of capital expenditures suggests limited near-term growth investments, with focus likely on stabilizing existing assets.

Earnings Power And Capital Efficiency

The diluted EPS of -€11.19 underscores significant earnings pressure, likely tied to non-cash impairments. However, the firm’s operating cash flow coverage of interest and debt obligations appears manageable, given its €80.1 million cash position. The lack of capex signals a defensive stance, prioritizing liquidity over expansion.

Balance Sheet And Financial Health

EPH’s balance sheet shows €439.7 million in total debt against €800.7 million in cash and equivalents, implying a leveraged but liquid structure. The debt load is substantial relative to its market cap (€374.3 million), suggesting equity valuation reflects balance sheet risks. Asset quality and regional exposure may influence refinancing terms.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2023, aligning with the net loss and potential retention of cash for debt management. Growth prospects hinge on Eastern Europe’s real estate recovery, though macroeconomic volatility in the region could delay portfolio appreciation. The firm’s inactive capex implies a holding pattern.

Valuation And Market Expectations

The stock’s low beta (0.27) suggests muted correlation with broader markets, possibly due to its niche focus. The negative earnings and high debt likely weigh on valuation multiples, with investors pricing in asset-quality uncertainties.

Strategic Advantages And Outlook

EPH’s specialized Eastern European exposure offers differentiation but carries regional risks. Its liquidity position provides flexibility, but turnaround depends on asset revaluations and rental demand stabilization. The Valartis affiliation may streamline decision-making, though broader group strategy could overshadow EPH’s standalone priorities.

Sources

Company filings, SIX Swiss Exchange disclosures

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