investorscraft@gmail.com

Intrinsic ValueIna Invest Holding AG (INA.SW)

Previous CloseCHF21.80
Intrinsic Value
Upside potential
Previous Close
CHF21.80

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

Ina Invest Holding AG is a Swiss real estate company specializing in the development, construction, and management of residential and commercial properties. The firm operates across the full real estate value chain, from planning and construction to property management and brokerage, positioning itself as an integrated player in Switzerland's competitive real estate market. Its focus on both new developments and conversions allows it to cater to diverse demand segments, including urban residential and commercial tenants. The company’s strategic emphasis on Zurich, a high-demand real estate hub, strengthens its market positioning, though it faces competition from larger developers and institutional investors. Ina Invest’s revenue model relies on property sales, rental income, and development fees, balancing short-term project-based earnings with long-term rental cash flows. Its relatively small scale compared to industry leaders may limit its bargaining power, but its niche focus on Swiss urban real estate provides localized expertise.

Revenue Profitability And Efficiency

Ina Invest reported revenue of CHF 16.6 million for the period, with a net loss of CHF 15.1 million, reflecting challenges in profitability. The diluted EPS of -1.1 underscores these pressures, likely tied to development costs or market conditions. Operating cash flow of CHF 4.8 million suggests some operational liquidity, though capital expenditures were minimal at CHF -35,000, indicating limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting revenue to profit, possibly due to high development costs or timing mismatches in project completions. With no reported debt, Ina Invest’s capital structure appears conservative, but the lack of leverage may also constrain scalability. The modest operating cash flow relative to losses suggests reliance on non-operational funding or asset sales.

Balance Sheet And Financial Health

Ina Invest maintains a debt-free balance sheet, with CHF 6.0 million in cash and equivalents, providing liquidity. The absence of debt reduces financial risk, but the net loss position may strain cash reserves if sustained. The equity-heavy structure aligns with real estate holding companies, though profitability challenges could pressure long-term solvency without improved earnings.

Growth Trends And Dividend Policy

The company’s minimal capex and negative earnings signal limited near-term growth initiatives. A dividend of CHF 0.2 per share suggests a commitment to shareholder returns despite losses, possibly funded by reserves or asset sales. The Swiss real estate market’s stability may support future recovery, but Ina Invest must address profitability to sustain dividends and fund expansion.

Valuation And Market Expectations

With a market cap of CHF 1.03 billion, the stock trades at a premium to revenue, reflecting investor expectations for future asset appreciation or development upside. The low beta (0.066) indicates minimal correlation to broader market volatility, typical for real estate holdings. However, negative earnings may weigh on valuation if not reversed.

Strategic Advantages And Outlook

Ina Invest’s integrated model and Zurich focus provide localized advantages, but profitability remains a key hurdle. A debt-free balance sheet offers flexibility, while the dividend signals confidence. The outlook hinges on execution in Switzerland’s stable but competitive real estate market, with potential upside from successful project completions or rental growth.

Sources

Company description, financial data from public disclosures (likely Swiss Exchange filings), and market data from financial platforms.

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