investorscraft@gmail.com

Intrinsic ValuePatrizia Se (P1Z.SW)

Previous CloseCHF21.00
Intrinsic Value
Upside potential
Previous Close
CHF21.00

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

PATRIZIA SE operates as a leading global partner for real assets, specializing in real estate and infrastructure investments. The company serves institutional, semi-professional, and private investors, managing over EUR 56 billion in assets across 28 locations worldwide. Its diversified portfolio includes property investments, infrastructure assets, and sustainable development projects, positioning it as a key player in the financial services sector. PATRIZIA leverages its extensive network and deep market expertise to deliver tailored investment solutions, supported by a strong commitment to social responsibility through its foundation, which focuses on educational initiatives for children in need. The firm’s long-standing reputation, spanning 38 years, underscores its stability and trustworthiness in a competitive market. Its global footprint and integrated asset management capabilities provide a distinct advantage in capturing opportunities across evolving real asset markets.

Revenue Profitability And Efficiency

In FY 2023, PATRIZIA reported revenue of EUR 292.4 million, reflecting its ability to generate steady income from asset management and investment services. Net income stood at EUR 5.8 million, with diluted EPS of EUR 0.0672, indicating modest profitability amid market challenges. Operating cash flow was robust at EUR 73.8 million, while capital expenditures were minimal at EUR -8.4 million, suggesting efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and scalable asset management platform. With EUR 340.2 million in cash and equivalents, PATRIZIA maintains liquidity to fund growth initiatives. However, total debt of EUR 375.9 million highlights a leveraged balance sheet, necessitating careful capital management to sustain long-term profitability.

Balance Sheet And Financial Health

PATRIZIA’s balance sheet reflects a solid liquidity position, with cash and equivalents covering near-term obligations. Total debt of EUR 375.9 million is manageable relative to its asset base, though leverage remains a consideration. The firm’s financial health is underpinned by its stable cash flow generation and disciplined investment approach.

Growth Trends And Dividend Policy

Growth trends are influenced by global real asset demand, with PATRIZIA well-positioned to capitalize on infrastructure and sustainable real estate opportunities. The company paid a dividend of EUR 0.32869 per share in FY 2023, signaling a commitment to shareholder returns despite modest net income. Future dividend sustainability will depend on earnings stability and capital allocation priorities.

Valuation And Market Expectations

With a market cap of approximately EUR 603 million and a beta of 1.074, PATRIZIA’s valuation reflects moderate risk exposure relative to the market. Investors likely anticipate steady growth in asset management fees and strategic expansions, though macroeconomic volatility could impact near-term performance.

Strategic Advantages And Outlook

PATRIZIA’s strategic advantages include its global scale, diversified asset base, and strong ESG focus. The outlook remains cautiously optimistic, with growth driven by infrastructure investments and sustainable real estate. However, market cyclicality and interest rate sensitivity pose risks. The firm’s long-term success hinges on its ability to adapt to evolving investor preferences and regulatory landscapes.

Sources

Company description, financial data from FY 2023 reports

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