investorscraft@gmail.com

Intrinsic ValueDeutsche Pfandbriefbank AG (PBB.DE)

Previous Close4.17
Intrinsic Value
Upside potential
Previous Close
4.17

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

Deutsche Pfandbriefbank AG (PBB) operates as a specialized German bank focused on commercial real estate and public investment finance. The bank serves institutional investors, real estate funds, and mid-sized clients with tailored financing solutions, including investment project funding, cross-border portfolio financing, and derivatives. Its core segments—offices, retail, logistics, and residential properties—are complemented by public sector financing for infrastructure, healthcare, and municipal projects. PBB differentiates itself through its CAPVERIANT digital platform, which streamlines transactions for public sector borrowers and institutional investors. The bank maintains a strong regional presence in Germany, with additional offices in key European and U.S. financial hubs, reinforcing its cross-border capabilities. Despite operating in a competitive mortgage and public finance sector, PBB leverages its niche expertise and conservative underwriting to maintain stability. Its focus on prime real estate and low-risk public investments positions it as a reliable counterparty in volatile markets.

Revenue Profitability And Efficiency

In FY 2024, PBB reported revenue of €544 million, with net income of €90 million, translating to a diluted EPS of €0.48. The negative operating cash flow of €2.2 billion reflects significant outflows, likely tied to loan origination or portfolio adjustments, while capital expenditures remained minimal at €24 million. The bank’s profitability metrics suggest moderate efficiency, though further context on cost-to-income ratios would clarify operational leverage.

Earnings Power And Capital Efficiency

PBB’s earnings are driven by interest margins from its real estate and public sector lending, with €2.01 billion in cash reserves providing liquidity. The absence of reported total debt is notable, though this may exclude off-balance-sheet liabilities. The bank’s capital efficiency hinges on its ability to manage credit risk, particularly in cyclical real estate markets, while sustaining loan growth.

Balance Sheet And Financial Health

PBB’s balance sheet appears robust, with €2.01 billion in cash and equivalents offering ample liquidity. The lack of disclosed total debt raises questions about leverage, but the bank’s focus on low-risk assets and conservative lending practices likely mitigates solvency risks. Its capital adequacy ratios, though unspecified, would be critical to assess resilience under regulatory stress tests.

Growth Trends And Dividend Policy

The bank’s growth is tied to European real estate and public finance demand, with its digital platform (CAPVERIANT) potentially unlocking efficiency gains. A dividend of €0.15 per share signals a modest but stable payout, aligning with its conservative financial posture. Future expansion may depend on macroeconomic conditions and sector-specific tailwinds.

Valuation And Market Expectations

With a market cap of €735.6 million and a beta of 1.57, PBB trades with higher volatility than the broader market, reflecting sensitivity to interest rates and real estate cycles. Investors likely price in cautious optimism, balancing its niche expertise against sector-wide headwinds like rising borrowing costs.

Strategic Advantages And Outlook

PBB’s strategic edge lies in its specialized lending focus and digital innovation, though its outlook is contingent on macroeconomic stability. A sustained recovery in European real estate and public infrastructure spending could drive growth, while tighter monetary policies may pressure margins. The bank’s disciplined risk management should remain a key differentiator.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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