investorscraft@gmail.com

Intrinsic ValueHamborner REIT AG (HABA.DE)

Previous Close4.67
Intrinsic Value
Upside potential
Previous Close
4.67

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 operates as a diversified real estate investment trust (REIT) focused on high-yield commercial properties across Germany. The company’s portfolio, valued at approximately €1.5 billion, primarily comprises modern office spaces and retail assets, including large-scale retail parks, DIY stores, and local supply properties in prime urban and suburban locations. By targeting established districts and high-traffic areas, Hamborner ensures stable rental income while mitigating vacancy risks through strategic diversification. The REIT’s lean corporate structure and tax-efficient status enhance its ability to deliver consistent returns to shareholders. Positioned in the competitive German real estate market, Hamborner distinguishes itself through its long-standing expertise, transparent operations, and a disciplined focus on sustainable dividends. Its portfolio’s geographic and sectoral spread provides resilience against regional economic fluctuations, reinforcing its appeal to income-focused investors.

Revenue Profitability And Efficiency

Hamborner reported revenue of €105.7 million for the period, with net income of €16.3 million, reflecting a stable income stream from its diversified property holdings. The company’s operating cash flow of €60.8 million underscores its ability to generate liquidity from core operations, while capital expenditures of €4.4 million indicate prudent reinvestment to maintain asset quality. The absence of total debt highlights a conservative financial approach.

Earnings Power And Capital Efficiency

The diluted EPS of €0.20 demonstrates Hamborner’s earnings capacity, supported by its high-yield property portfolio. The REIT’s capital efficiency is evident in its ability to sustain operations and dividends without leveraging, as reflected in its zero-debt position. Operating cash flow coverage of dividends and reinvestment needs suggests robust financial discipline.

Balance Sheet And Financial Health

Hamborner maintains a strong balance sheet with €51.8 million in cash and equivalents and no outstanding debt, providing significant financial flexibility. The REIT’s tax-advantaged status further bolsters its liquidity, enabling efficient capital allocation. The absence of leverage reduces risk exposure, aligning with its conservative financial strategy.

Growth Trends And Dividend Policy

Hamborner’s growth is anchored in its existing portfolio’s rental income stability, with limited reliance on aggressive expansion. The company’s dividend policy remains a cornerstone, offering €0.48 per share, appealing to income investors. Its focus on maintaining a sustainable payout ratio reflects a commitment to long-term shareholder value over speculative growth.

Valuation And Market Expectations

With a market cap of €517.3 million and a beta of 0.64, Hamborner is perceived as a lower-risk investment within the REIT sector. The stock’s valuation reflects its steady income profile and defensive positioning, though limited growth prospects may cap upside potential. Market expectations likely center on dividend consistency rather than capital appreciation.

Strategic Advantages And Outlook

Hamborner’s strategic advantages include its tax-efficient REIT structure, diversified asset base, and proven operational expertise. The outlook remains stable, with rental income expected to sustain dividends. However, macroeconomic headwinds in the German real estate market, such as rising interest rates, could pressure occupancy rates or rental yields, requiring vigilant portfolio management.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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