investorscraft@gmail.com

Intrinsic ValueFundamenta Real Estate AG (FREN.SW)

Previous CloseCHF18.90
Intrinsic Value
Upside potential
Previous Close
CHF18.90

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

Fundamenta Real Estate AG operates in the Swiss real estate sector, specializing in the acquisition, development, and maintenance of residential properties in German-speaking Switzerland. The company focuses on creating sustainable living spaces, catering to the high demand for quality housing in a region characterized by strong economic fundamentals and limited supply. Its portfolio is strategically positioned to benefit from Switzerland's stable rental market and long-term demographic trends, including urbanization and population growth. Fundamenta differentiates itself through a disciplined investment approach, targeting properties with stable cash flows and value-add potential. The company’s emphasis on operational efficiency and tenant satisfaction strengthens its reputation in a competitive market. As a mid-sized player, it balances agility with scale, allowing it to capitalize on niche opportunities while maintaining a diversified asset base. The Swiss real estate market’s resilience, coupled with Fundamenta’s localized expertise, positions it well for steady growth.

Revenue Profitability And Efficiency

In its latest fiscal year, Fundamenta reported revenue of CHF 41.9 million and net income of CHF 30.5 million, reflecting a robust profit margin. The company’s operating cash flow stood at CHF 19 million, indicating efficient operations despite minimal capital expenditures. Its diluted EPS of CHF 1.01 underscores solid earnings generation, supported by a stable rental income stream and cost management.

Earnings Power And Capital Efficiency

Fundamenta demonstrates strong earnings power, with net income accounting for approximately 73% of revenue. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion. The company’s ability to convert earnings into operating cash flow (CHF 19 million) highlights effective capital allocation and liquidity management.

Balance Sheet And Financial Health

The company maintains a leveraged balance sheet, with total debt of CHF 659 million against cash reserves of CHF 1.2 million. While the debt load is significant, it is typical for real estate firms leveraging long-term assets. The stability of Swiss real estate markets provides a cushion against refinancing risks, but interest rate sensitivity remains a consideration.

Growth Trends And Dividend Policy

Fundamenta’s growth is driven by organic rental income and selective acquisitions. Its dividend payout of CHF 0.6 per share reflects a commitment to shareholder returns, supported by consistent profitability. The company’s low beta (0.128) suggests resilience to market volatility, aligning with its focus on stable, income-generating assets.

Valuation And Market Expectations

With a market capitalization of CHF 540 million, Fundamenta trades at a premium reflective of its niche focus and Swiss real estate’s defensive appeal. Investors likely price in steady cash flows and limited downside risk, given the sector’s historical stability and the company’s operational track record.

Strategic Advantages And Outlook

Fundamenta’s strategic advantages include its localized expertise, disciplined asset selection, and Switzerland’s favorable real estate dynamics. The outlook remains positive, supported by demographic trends and constrained housing supply. However, macroeconomic factors such as interest rate movements and regulatory changes could influence future performance.

Sources

Company filings, market data

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