investorscraft@gmail.com

Intrinsic ValueGORE German Office Real Estate AG (GAG.DE)

Previous Close0.76
Intrinsic Value
Upside potential
Previous Close
0.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GORE German Office Real Estate AG operates as a specialized real estate investment firm focused on office properties in Germany. The company primarily acquires, manages, and develops office assets, targeting stable income streams through long-term leases. Its portfolio is concentrated in key German urban markets, benefiting from demand driven by corporate tenants and professional services. GORE’s strategy emphasizes value preservation through selective acquisitions and active asset management, positioning it as a niche player in the competitive German commercial real estate sector. The firm’s rebranding in 2019 reflects its refined focus on office properties, differentiating it from broader real estate developers. However, its small scale and limited diversification expose it to localized market risks, including vacancy fluctuations and economic downturns affecting office demand. Despite these challenges, GORE’s targeted approach allows for operational agility in adapting to evolving workplace trends, such as hybrid work models.

Revenue Profitability And Efficiency

GORE reported no revenue for FY 2022, reflecting its transitional phase or potential divestments. The company posted a net loss of €7.95 million, with diluted EPS of -€0.21, indicating operational challenges or one-time impairments. Absence of operating cash flow or capital expenditure data limits visibility into cash generation or reinvestment activity, suggesting a period of portfolio reassessment or limited transactional momentum.

Earnings Power And Capital Efficiency

The lack of revenue and negative earnings highlight constrained earnings power, likely due to asset sales, write-downs, or elevated operating costs. With minimal cash reserves (€7.1k) and no reported debt, the balance sheet appears underleveraged but may lack liquidity for growth initiatives. The absence of dividend payouts aligns with its loss-making position and capital preservation priorities.

Balance Sheet And Financial Health

GORE’s financial health is marked by negligible cash holdings and no reported debt, implying a conservative capital structure. However, the minimal liquidity raises concerns about funding flexibility for acquisitions or tenant improvements. The equity base, supported by €39 million in market capitalization, provides a cushion but may require reinforcement if losses persist or asset values decline further.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stagnant, with no revenue and negative earnings in 2022. Its dividend policy remains suspended, consistent with its unprofitable status and focus on stabilizing operations. Future growth hinges on strategic acquisitions or lease-up successes, though market headwinds in office demand post-pandemic could delay recovery.

Valuation And Market Expectations

GORE’s €39 million market cap reflects investor skepticism toward its turnaround potential, compounded by a beta of 0.476 indicating lower volatility but also limited growth appeal. The absence of revenue and persistent losses suggest the market prices the stock as a speculative play on German office market recovery, with limited near-term catalysts.

Strategic Advantages And Outlook

GORE’s specialization in German office assets offers localized expertise but faces structural risks from remote work adoption. Its small scale allows nimble repositioning, yet reliance on a single property type and region heightens concentration risk. The outlook remains cautious, dependent on macroeconomic recovery and successful execution of its focused investment strategy.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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