investorscraft@gmail.com

Intrinsic Value of European Residential Real Estate Investment Trust (ERE-UN.TO)

Previous Close$2.60
Intrinsic Value
Upside potential
Previous Close
$2.60

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

European Residential Real Estate Investment Trust (ERES) is a specialized REIT focused on high-quality multi-residential properties in the Netherlands, with additional holdings in Germany and Belgium. As Canada's only European-focused residential REIT, ERES capitalizes on stable rental demand in the Dutch market, where housing shortages and urbanization trends support long-term occupancy and rental growth. The trust's portfolio consists of 137 properties with 5,865 suites, emphasizing modern, well-located assets that cater to mid-market tenants. ERES differentiates itself through geographic concentration in the Netherlands, a market characterized by strong tenant protections and regulated rent increases, providing predictable cash flows. The ancillary retail and office holdings add diversification but remain secondary to the core residential strategy. ERES's niche focus positions it as a unique play for investors seeking European residential exposure without direct property ownership risks.

Revenue Profitability And Efficiency

ERES reported revenue of CAD 93.0 million, supported by stable rental income from its Dutch residential portfolio. However, net income was negative at CAD -64.3 million, reflecting broader real estate market pressures, including financing costs and valuation adjustments. Operating cash flow of CAD 54.9 million suggests underlying cash generation remains robust, with capital expenditures of CAD -10.8 million indicating moderate reinvestment needs.

Earnings Power And Capital Efficiency

The trust's diluted EPS of CAD -0.27 highlights near-term earnings challenges, likely tied to interest rate impacts and currency fluctuations. Operating cash flow coverage of dividends appears manageable, but sustained profitability will depend on stabilizing financing costs and optimizing portfolio performance. The Dutch market's inflation-linked rent adjustments could gradually improve margins.

Balance Sheet And Financial Health

ERES holds CAD 7.8 million in cash against total debt of CAD 343.9 million, suggesting a leveraged but typical REIT structure. The debt profile warrants monitoring given rising interest rates in Europe. Asset quality—focused on modern Dutch residential properties—provides collateral strength, but refinancing risks may persist in the current rate environment.

Growth Trends And Dividend Policy

The trust distributes a dividend of CAD 1.62 per share, offering a high yield reflective of its sector. Growth prospects hinge on further acquisitions in the undersupplied Dutch residential market, though current leverage may constrain near-term expansion. Same-property NOI growth will be critical to offsetting financing headwinds.

Valuation And Market Expectations

With a market cap of CAD 223.8 million and a beta of 1.4, ERES trades with higher volatility than broader REITs, likely due to its European exposure and smaller scale. Investors appear to price in both geographic specialization and execution risks, with valuation sensitive to eurozone economic conditions.

Strategic Advantages And Outlook

ERES's strategic edge lies in its exclusive focus on Dutch residential assets, a market with structural demand tailwinds. However, macroeconomic uncertainty in Europe and debt refinancing costs pose challenges. Success will depend on maintaining high occupancy, navigating regulatory environments, and selectively expanding its portfolio.

Sources

Company disclosure, TSX filings

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