investorscraft@gmail.com

Intrinsic ValuePREOS Global Office Real Estate & Technology AG (PAG.DE)

Previous Close0.02
Intrinsic Value
Upside potential
Previous Close
0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PREOS Global Office Real Estate & Technology AG operates in the German commercial real estate sector, specializing in office properties. The company’s core revenue model revolves around acquiring, leasing, and selling high-quality office spaces, primarily in urban centers. Its portfolio is strategically positioned to cater to corporate tenants, leveraging Germany’s stable demand for premium office real estate despite broader market volatility. PREOS differentiates itself through a technology-driven approach, integrating smart building solutions to enhance property value and tenant satisfaction. The firm operates in a competitive landscape dominated by large real estate investment trusts (REITs) and private equity players, but its focus on mid-sized, high-potential assets allows it to carve a niche. The company’s rebranding in 2020 to include 'Technology' reflects its ambition to modernize traditional real estate practices, though its market share remains modest compared to industry leaders. PREOS faces challenges from rising interest rates and shifting workplace trends post-pandemic, but its localized expertise and adaptive strategy provide a foundation for resilience.

Revenue Profitability And Efficiency

In FY 2022, PREOS reported revenue of €83,780, a negligible figure compared to its substantial net loss of €214.5 million. The diluted EPS of -€1.89 underscores severe profitability challenges, likely tied to asset devaluations or operational inefficiencies. However, the positive operating cash flow of €383,535 suggests some underlying cash-generating capacity, though this is overshadowed by the broader financial strain.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS reflect weak earnings power, exacerbated by macroeconomic headwinds in the real estate sector. With no capital expenditures reported, PREOS appears to be in a holding pattern, possibly prioritizing liquidity over growth. The absence of dividend payouts further highlights its focus on preserving capital amid financial distress.

Balance Sheet And Financial Health

PREOS holds €2.3 million in cash against a towering total debt of €262.1 million, signaling significant leverage and liquidity risks. The debt-heavy balance sheet raises concerns about solvency, especially given the company’s inability to generate positive net income. Investors should monitor refinancing capabilities and asset sales to mitigate these pressures.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividends distributed and a lack of visible expansion initiatives. The company’s focus appears to be on stabilizing its portfolio rather than aggressive growth. The absence of a dividend policy aligns with its current financial constraints and need to conserve cash.

Valuation And Market Expectations

With a market cap of €2.3 million, PREOS trades at a steep discount to its debt load, reflecting investor skepticism about its turnaround potential. The low beta of 0.11 suggests minimal correlation with broader market movements, but this may also indicate limited trading interest or perceived idiosyncratic risks.

Strategic Advantages And Outlook

PREOS’s localized expertise and technology integration offer potential long-term advantages, but near-term survival depends on debt management and asset monetization. The outlook remains cautious, with recovery contingent on improving occupancy rates and stabilizing property valuations in Germany’s office market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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