investorscraft@gmail.com

Intrinsic ValuePublity AG (PBY.DE)

Previous Close2.00
Intrinsic Value
Upside potential
Previous Close
2.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Publity AG operates as a specialized real estate investment and asset management firm focused on Germany's commercial property sector. The company generates revenue through property acquisitions, management services, and the issuance of closed-end real estate funds, catering primarily to institutional and high-net-worth investors. Its core activities include optimizing property portfolios, leasing strategies, and value-add initiatives to enhance asset performance. Publity positions itself as a niche player in the German real estate services market, leveraging local expertise to navigate regulatory complexities and market cycles. The firm faces competition from larger diversified real estate asset managers but differentiates itself through targeted fund structures and hands-on asset management. However, its concentrated exposure to German commercial real estate introduces sector-specific risks, particularly in volatile economic conditions.

Revenue Profitability And Efficiency

Publity reported revenue of €8.68 million for FY 2023, overshadowed by a substantial net loss of €236.87 million, reflecting severe challenges in its real estate portfolio valuation. The diluted EPS of -€14.15 indicates significant shareholder value erosion. Operating cash flow remained positive at €0.996 million, though negligible capital expenditures suggest limited investment activity during the period.

Earnings Power And Capital Efficiency

The company's negative earnings power is evident from its deep net losses, with no meaningful return on invested capital. Asset turnover appears constrained by market conditions, while the absence of capex signals a defensive posture. Operating cash flow coverage of obligations appears minimal relative to total debt exposure.

Balance Sheet And Financial Health

Publity's balance sheet shows €0.52 million in cash against €100.54 million total debt, indicating strained liquidity. The debt-heavy capital structure raises solvency concerns, particularly given the operating losses. The equity base appears substantially impaired by cumulative deficits, with no dividend distributions in the period.

Growth Trends And Dividend Policy

Recent performance reflects contraction rather than growth, with no dividend payments consistent with preservation priorities. The fund issuance model may face headwinds given market sentiment toward German commercial real estate. Historical trends suggest the company is in a defensive restructuring phase rather than expansion.

Valuation And Market Expectations

The €22.31 million market capitalization implies deep skepticism about recovery prospects, trading at a fraction of book value. The negative beta of -0.019 suggests atypical correlation with broader markets, possibly reflecting special situation characteristics. Market pricing appears to discount significant ongoing challenges in the operating environment.

Strategic Advantages And Outlook

Publity's specialized German focus provides local market knowledge but limits diversification. The outlook remains challenging given leverage and sector headwinds, though potential exists for restructuring or niche opportunities in distressed assets. Success depends on asset quality improvements and debt management, with recovery contingent on commercial real estate market stabilization.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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