investorscraft@gmail.com

Intrinsic ValuePlazza AG (PLAN.SW)

Previous CloseCHF438.00
Intrinsic Value
Upside potential
Previous Close
CHF438.00

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

Plazza AG operates as a specialized real estate firm in Switzerland, focusing on the planning, development, and management of residential, commercial, and office properties. The company’s revenue model is anchored in property leasing, asset appreciation, and strategic development projects, leveraging Switzerland’s stable real estate market. With a concentrated portfolio in high-demand urban areas, Plazza AG benefits from long-term tenant relationships and recurring rental income, positioning it as a mid-sized but efficient player in the Swiss real estate sector. The firm’s emphasis on sustainable development and modern property management aligns with Switzerland’s stringent regulatory environment and growing demand for energy-efficient buildings. While not a market leader, Plazza AG maintains a competitive edge through localized expertise and a disciplined approach to capital allocation, avoiding over-leverage common in the industry.

Revenue Profitability And Efficiency

Plazza AG reported revenue of CHF 33.42 million, with net income significantly higher at CHF 50.7 million, suggesting substantial non-operational gains or revaluation effects. Operating cash flow stood at CHF 17.64 million, reflecting stable core operations, while minimal capital expenditures (CHF -131,000) indicate a lean asset-light strategy. The disparity between revenue and net income warrants scrutiny into one-time items or fair value adjustments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 24.49 underscores strong earnings relative to its share count, likely driven by asset revaluations or portfolio optimization. With low capital expenditures, Plazza AG demonstrates efficient capital deployment, though its reliance on non-recurring gains may raise questions about sustainable earnings power. The firm’s beta of 0.107 suggests minimal correlation with broader market volatility.

Balance Sheet And Financial Health

Plazza AG maintains a conservative balance sheet with CHF 34.49 million in cash and equivalents against total debt of CHF 249.66 million, indicating moderate leverage. The debt level appears manageable given the illiquid nature of real estate assets, but interest coverage and refinancing risks should be monitored. The absence of significant capex reduces liquidity pressures.

Growth Trends And Dividend Policy

The company’s growth is likely tied to organic asset appreciation and selective development, rather than aggressive expansion. A dividend of CHF 9 per share signals a shareholder-friendly policy, supported by robust net income. However, sustainability depends on recurring cash flows, not just episodic gains. The low beta implies stability but may limit upside in bullish markets.

Valuation And Market Expectations

At a market cap of CHF 776.25 million, Plazza AG trades at a premium to book value, reflecting investor confidence in its asset quality and Swiss real estate’s resilience. The muted beta suggests the market perceives it as a defensive play, though reliance on non-operational income could temper long-term valuation multiples.

Strategic Advantages And Outlook

Plazza AG’s niche focus on Swiss real estate provides insulation from global volatility, while its lean operations enhance margins. The firm’s outlook hinges on Switzerland’s property market stability and its ability to monetize assets without overextending leverage. Regulatory tailwinds for sustainable buildings could offer incremental opportunities, but reliance on revaluation gains remains a risk.

Sources

Company filings, SIX Swiss Exchange data

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