investorscraft@gmail.com

Intrinsic ValueNovavest Real Estate AG (NREN.SW)

Previous CloseCHF40.30
Intrinsic Value
Upside potential
Previous Close
CHF40.30

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

Novavest Real Estate AG operates as a diversified real estate player in Switzerland, focusing on the development, rental, and management of a broad portfolio including residential, office, commercial, and hospitality properties. The company’s revenue model is anchored in long-term rental income and strategic property development, leveraging Switzerland’s stable real estate market. Its portfolio spans shopping centers, cinemas, hotels, and industrial plants, positioning it as a key regional player with a balanced mix of income-generating assets. Novavest benefits from Switzerland’s robust demand for high-quality real estate, driven by urbanization and economic stability. The company’s market position is reinforced by its localized expertise and ability to cater to both residential and commercial tenants. While not a market leader in scale, its diversified holdings mitigate sector-specific risks, providing resilience against cyclical downturns. The firm’s focus on prime locations and operational efficiency enhances its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Novavest reported revenue of CHF 36.1 million for the period, with net income reaching CHF 19.1 million, reflecting a strong profitability margin. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion. Operating cash flow of CHF 14.6 million indicates healthy liquidity generation, supporting ongoing operations and potential reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 2.11 underscores its earnings power, supported by efficient asset utilization and stable rental income. With no significant capital expenditures, Novavest demonstrates disciplined capital allocation, prioritizing returns over growth-at-all-costs. The high net income relative to revenue highlights operational efficiency and cost management.

Balance Sheet And Financial Health

Novavest’s balance sheet shows CHF 3.3 million in cash against total debt of CHF 559.1 million, indicating a leveraged position typical for real estate firms. The debt load is manageable given the stable income streams from its diversified portfolio, though interest rate risks warrant monitoring. The lack of capex suggests a conservative approach to leverage.

Growth Trends And Dividend Policy

The company’s growth appears organic, driven by rental income rather than aggressive development. A dividend of CHF 1.25 per share signals a commitment to shareholder returns, supported by consistent earnings. The low beta (0.03) implies minimal correlation to broader market volatility, appealing to income-focused investors.

Valuation And Market Expectations

With a market cap of CHF 388.5 million, Novavest trades at a premium to its book value, reflecting investor confidence in its asset quality and income stability. The low beta suggests the market views it as a defensive play within real estate, albeit with limited growth upside.

Strategic Advantages And Outlook

Novavest’s strategic advantage lies in its diversified, income-generating portfolio and Swiss market focus, which insulates it from broader economic shocks. The outlook remains stable, with rental demand likely to persist, though interest rate fluctuations could impact financing costs. The firm’s conservative growth strategy aligns with its focus on sustainable returns.

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