investorscraft@gmail.com

Intrinsic ValueDeutsche Industrie Grundbesitz AG (JB7.DE)

Previous Close19.65
Intrinsic Value
Upside potential
Previous Close
19.65

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

Deutsche Industrie REIT-AG operates as a specialized real estate investment trust (REIT) focused on industrial and commercial properties in Germany. The company’s portfolio consists of medium to large-scale industrial estates, catering primarily to logistics, manufacturing, and distribution tenants. By concentrating on high-demand industrial assets, the REIT benefits from Germany’s robust logistics sector, driven by e-commerce growth and supply chain modernization. Its strategic positioning in key economic regions enhances tenant retention and rental stability. The REIT structure allows for tax-efficient operations, with a mandate to distribute most of its taxable income to shareholders. Deutsche Industrie REIT-AG differentiates itself through asset quality and sector specialization, avoiding the volatility of mixed-use or retail-heavy portfolios. However, it faces competition from larger pan-European industrial REITs and private equity investors targeting similar assets. The company’s 2018 rebranding to a REIT reflects its focus on institutional-grade properties and income-oriented investors.

Revenue Profitability And Efficiency

In FY 2021, the company reported revenue of €155.9 million, with net income reaching €119.8 million, indicating strong profitability. Operating cash flow stood at €32.9 million, while capital expenditures were minimal at €-1.1 million, reflecting efficient asset management. The absence of diluted EPS data suggests potential complexities in share structure or one-time accounting adjustments.

Earnings Power And Capital Efficiency

The REIT’s earnings power is underpinned by stable rental income from industrial properties, with net income significantly exceeding operating cash flow, likely due to non-cash gains such as property revaluations. The low capex intensity highlights the capital-efficient nature of the business, though total debt of €431.5 million indicates leveraged growth strategies.

Balance Sheet And Financial Health

The balance sheet shows €0.4 million in cash against €431.5 million in total debt, suggesting reliance on refinancing or asset sales for liquidity. The debt level is substantial relative to its €641.6 million market cap, warranting scrutiny of interest coverage and lease performance. No dividend was paid in FY 2021, possibly due to reinvestment needs or regulatory constraints.

Growth Trends And Dividend Policy

The company’s growth is tied to Germany’s industrial real estate market, which has seen steady demand. The lack of a dividend in FY 2021 may reflect a focus on deleveraging or asset acquisitions. Future distributions will depend on taxable income and regulatory compliance, typical for REITs.

Valuation And Market Expectations

With a market cap of €641.6 million, the REIT trades at approximately 4.1x revenue, aligning with niche industrial REIT valuations. The zero beta implies low correlation to broader markets, though this may reflect data limitations rather than actual risk profile.

Strategic Advantages And Outlook

The REIT’s specialization in industrial assets positions it to benefit from logistics tailwinds, but high leverage and modest liquidity pose risks. Its outlook hinges on Germany’s industrial real estate cycle and ability to manage debt maturities without dilutive equity raises.

Sources

Company description, FY 2021 financial data provided

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