investorscraft@gmail.com

Intrinsic ValueERWE Immobilien AG (ERWE.DE)

Previous Close0.42
Intrinsic Value
Upside potential
Previous Close
0.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ERWE Immobilien AG is a German real estate investment firm specializing in property development, operating as a subsidiary of Elbstein AG. The company focuses on acquiring, managing, and developing real estate assets, primarily in Germany, though its specific portfolio details are not publicly disclosed. As a niche player in the real estate development sector, ERWE Immobilien AG operates in a competitive market dominated by larger firms, positioning itself through strategic affiliations rather than scale. The firm’s revenue model likely hinges on property appreciation, leasing income, or development gains, though its financial disclosures indicate minimal operational activity. Given its small market capitalization and lack of reported revenue, ERWE Immobilien AG appears to function as a holding entity or specialized investment vehicle rather than an active developer. Its market position remains constrained by limited financial visibility and operational scale, suggesting a focus on long-term asset value rather than near-term cash flows.

Revenue Profitability And Efficiency

ERWE Immobilien AG reported no revenue or net income for FY 2022, indicating either dormant operations or a strategic holding structure. The absence of operating cash flow and capital expenditures further underscores minimal active business activity. Given these metrics, the firm’s financial performance cannot be assessed for profitability or efficiency, suggesting its role may be limited to asset ownership or long-term investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS and operating metrics were null for the fiscal year, reflecting no discernible earnings power. With zero debt and no reported cash holdings, ERWE Immobilien AG’s capital structure appears inactive, leaving its capital efficiency unmeasurable. This aligns with its profile as a subsidiary likely managed for strategic or passive investment purposes rather than independent operations.

Balance Sheet And Financial Health

ERWE Immobilien AG’s balance sheet shows no cash, debt, or significant liabilities as of FY 2022, implying a lean financial structure. The lack of leverage or liquidity metrics suggests either a dormant status or reliance on parent-company resources. Financial health cannot be evaluated conventionally, but the absence of debt mitigates solvency risks.

Growth Trends And Dividend Policy

No revenue or earnings growth trends are observable, given the absence of reported financial activity. The company did not distribute dividends in FY 2022, consistent with its non-operational profile. Future growth would depend on asset monetization or reactivation under its parent company’s strategy, though no such initiatives are currently visible.

Valuation And Market Expectations

With a market cap of approximately €10.8 million and a low beta of 0.16, ERWE Immobilien AG is priced as a micro-cap with minimal market correlation. The valuation likely reflects its status as a holding entity rather than a growth or income-generating asset, with investor expectations tied to potential future strategic moves by Elbstein AG.

Strategic Advantages And Outlook

ERWE Immobilien AG’s primary advantage lies in its affiliation with Elbstein AG, which may provide strategic flexibility or access to resources. However, its outlook remains opaque due to inactive operations and sparse disclosures. Any future relevance would hinge on parent-driven initiatives, but current indicators suggest limited standalone prospects in the near term.

Sources

Company disclosures, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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