investorscraft@gmail.com

Intrinsic ValueOrascom Development Holding AG (ODHN.SW)

Previous CloseCHF5.38
Intrinsic Value
Upside potential
Previous Close
CHF5.38

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

Orascom Development Holding AG operates as a diversified real estate developer specializing in integrated towns across emerging and developed markets, including Egypt, the UAE, Oman, and Switzerland. The company’s core revenue model hinges on a multi-segment approach, combining hospitality (hotels), real estate construction, land sales, and destination management services. By acquiring undeveloped land and transforming it into fully serviced communities with residential, commercial, and leisure infrastructure, Orascom Development creates long-term value through phased development. Its integrated towns cater to both local and international buyers, leveraging tourism and urbanization trends in high-growth regions. The company’s market position is reinforced by its ability to offer end-to-end solutions, from land acquisition to property management, differentiating it from pure-play real estate or hospitality firms. While its exposure to geopolitical risks in emerging markets presents challenges, its diversified portfolio and established brand in Egypt and the Gulf provide resilience. The firm’s focus on mixed-use developments aligns with global urbanization trends, though competition from local developers and macroeconomic volatility in key markets remain headwinds.

Revenue Profitability And Efficiency

Orascom Development reported revenue of CHF 630.9 million for the period, though net income stood at a loss of CHF 6.1 million, reflecting margin pressures in its core segments. Operating cash flow of CHF 88.2 million suggests operational liquidity, but capital expenditures of CHF 84.9 million indicate ongoing investment in development projects. The diluted EPS of -CHF 0.10 underscores profitability challenges, likely tied to project timing and cost inflation.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings volatility, likely driven by cyclical real estate sales and hotel segment performance. Operating cash flow coverage of capital expenditures is tight, suggesting reliance on external financing or land sales to fund growth. The capital-intensive nature of integrated town development demands disciplined allocation, with returns contingent on project execution and market absorption.

Balance Sheet And Financial Health

Orascom Development holds CHF 196.0 million in cash against total debt of CHF 476.2 million, indicating moderate leverage. The balance sheet reflects the company’s project-financing needs, with debt likely tied to long-term development cycles. Liquidity appears manageable, but refinancing risks in high-interest environments could pressure financial flexibility, particularly in volatile operating regions.

Growth Trends And Dividend Policy

Growth is tied to land bank monetization and new project launches, with no dividends paid, reflecting reinvestment priorities. The lack of a dividend policy aligns with the company’s focus on capital retention for development cycles. Demand for integrated towns in emerging markets could drive future revenue, though geopolitical and currency risks may temper consistency.

Valuation And Market Expectations

With a market cap of CHF 320.7 million and a beta of 0.56, the stock exhibits lower volatility than the broader market, possibly due to its niche focus. The negative earnings and high capital needs suggest the market prices the stock based on asset value and long-term project potential rather than near-term profitability.

Strategic Advantages And Outlook

Orascom Development’s integrated town model provides a competitive edge in underserved markets, but execution risks and regional instability remain key challenges. The firm’s ability to navigate cost inflation and demand cycles will determine its trajectory. Diversification into stable markets like Switzerland may offset emerging market risks, though scalability depends on capital efficiency and timing of project deliveries.

Sources

Company filings, Bloomberg

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