investorscraft@gmail.com

Intrinsic ValueCPI Property Group S.A. (O5G.DE)

Previous Close0.75
Intrinsic Value
Upside potential
Previous Close
0.75

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

CPI Property Group S.A. is a leading real estate investor and developer focused on Central Europe, with a diversified portfolio spanning residential, retail, hospitality, and industrial assets. The company primarily operates in the Czech and Slovak Republics, leveraging its local expertise to capitalize on regional demand for high-quality real estate. Its revenue model is anchored in property leasing, development, and strategic acquisitions, positioning it as a key player in the region's growing real estate sector. CPI Property Group differentiates itself through a balanced mix of income-generating assets and value-add development projects, ensuring stable cash flows while pursuing growth opportunities. The company's market position is strengthened by its scale, with a portfolio designed to mitigate sector-specific risks through diversification. Its focus on Central Europe, a region with favorable demographic and economic trends, provides a competitive edge in attracting tenants and investors.

Revenue Profitability And Efficiency

CPI Property Group reported revenue of EUR 1.63 billion, reflecting its substantial asset base and leasing operations. However, the company posted a net loss of EUR 192.4 million, indicating challenges in profitability, possibly due to higher financing costs or asset impairments. Operating cash flow stood at EUR 732.4 million, demonstrating strong underlying cash generation from its property portfolio, which supports ongoing operations and debt servicing.

Earnings Power And Capital Efficiency

The company's diluted EPS of -EUR 0.0311 highlights earnings pressure, likely influenced by macroeconomic factors or one-time charges. Despite this, its operating cash flow suggests core operations remain robust. Capital expenditures of EUR 60.8 million indicate moderate reinvestment, balancing growth with capital preservation. The high total debt of EUR 10.13 billion underscores the capital-intensive nature of its business, requiring efficient asset management.

Balance Sheet And Financial Health

CPI Property Group maintains a solid liquidity position with EUR 1.05 billion in cash and equivalents, providing flexibility for near-term obligations. However, its total debt of EUR 10.13 billion raises concerns about leverage, necessitating careful monitoring of refinancing risks. The absence of dividends suggests a focus on debt reduction or reinvestment rather than shareholder payouts, aligning with its growth and stability objectives.

Growth Trends And Dividend Policy

The company's growth is driven by its diversified portfolio and strategic developments in Central Europe. With no dividend payments, CPI Property Group appears to prioritize capital retention for debt management or expansion. Its market cap of EUR 7.23 billion reflects investor confidence in its long-term prospects, though profitability challenges may temper near-term expectations.

Valuation And Market Expectations

Trading with a beta of 0.0066, CPI Property Group exhibits low volatility relative to the market, typical for real estate firms. The negative earnings and high debt load may weigh on valuation multiples, but its substantial operating cash flow and regional focus could attract investors seeking exposure to Central European real estate.

Strategic Advantages And Outlook

CPI Property Group's strategic advantage lies in its entrenched position in Central Europe's real estate market, supported by a diversified asset base. The outlook hinges on its ability to manage leverage while capitalizing on regional growth. Stabilizing profitability and optimizing its capital structure will be critical to sustaining investor confidence and unlocking long-term value.

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