investorscraft@gmail.com

Intrinsic ValueHamborner REIT AG (HAB.DE)

Previous Close9.01
Intrinsic Value
Upside potential
Previous Close
9.01

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

Hamborner REIT AG is a German real estate investment trust (REIT) specializing in commercial properties, primarily office and retail assets. The company operates with a core focus on stable, income-generating properties in Germany, leveraging long-term leases to ensure predictable cash flows. Its portfolio is strategically diversified across key urban locations, targeting mid-sized cities with strong economic fundamentals to mitigate concentration risk. As a REIT, Hamborner benefits from tax-efficient structures, distributing the majority of its taxable income to shareholders, which enhances its appeal to income-focused investors. The firm maintains a disciplined acquisition strategy, prioritizing properties with high occupancy rates and sustainable rental yields. In a competitive European REIT market, Hamborner distinguishes itself through regional expertise and a conservative leverage approach, positioning it as a reliable player in the German commercial real estate sector.

Revenue Profitability And Efficiency

Hamborner reported revenue of €105.7 million for the period, reflecting steady rental income from its diversified property portfolio. Net income stood at €16.3 million, translating to a diluted EPS of €0.20, indicating moderate profitability. Operating cash flow was robust at €60.8 million, supported by efficient property management and low vacancy rates. Capital expenditures of €4.4 million suggest a focus on maintaining asset quality rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by stable rental income, with operating cash flow covering dividend obligations comfortably. Hamborner’s capital efficiency is evident in its ability to generate consistent cash flows without relying on excessive leverage, as indicated by its zero total debt position. This conservative financial approach enhances resilience in cyclical market conditions.

Balance Sheet And Financial Health

Hamborner maintains a strong balance sheet, with €51.8 million in cash and equivalents and no reported debt, highlighting a low-risk financial profile. The absence of leverage provides flexibility for strategic acquisitions or weathering economic downturns. The REIT’s focus on unencumbered assets further strengthens its financial stability.

Growth Trends And Dividend Policy

Growth is likely to be driven by selective acquisitions and organic rental increases, given the company’s conservative strategy. Hamborner’s dividend policy is attractive, with a payout of €0.48 per share, aligning with its REIT structure and income distribution mandate. The dividend yield is competitive, appealing to investors seeking steady income in the real estate sector.

Valuation And Market Expectations

With a market capitalization of approximately €726 million, Hamborner trades at a valuation reflective of its stable income streams and low leverage. The market likely prices the stock based on its dividend yield and defensive positioning in the German commercial real estate market, rather than high growth expectations.

Strategic Advantages And Outlook

Hamborner’s key advantages include its tax-efficient REIT status, debt-free balance sheet, and regional market expertise. The outlook remains stable, with potential upside from strategic acquisitions or rental rate increases. However, the company faces risks from economic slowdowns impacting tenant demand. Its conservative approach positions it well for long-term sustainability.

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