investorscraft@gmail.com

Intrinsic ValuePhoenix Spree Deutschland Limited (PSDL.L)

Previous Close£174.00
Intrinsic Value
Upside potential
Previous Close
£174.00

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

Phoenix Spree Deutschland Limited is a specialized real estate investment firm focused on Germany’s mid-market residential and commercial property sector, with a strong emphasis on Berlin. The company acquires and manages apartment buildings, leveraging Germany’s robust rental demand and regulatory stability. Its strategy targets value appreciation through asset optimization and selective redevelopment, positioning it as a niche player in a competitive but fragmented market. The firm benefits from Berlin’s urbanization trends and housing shortages, which sustain rental income potential. However, exposure to regulatory risks, such as rent controls, and cyclical property valuations influence its performance. Phoenix Spree’s localized expertise and concentrated portfolio differentiate it from broader European REITs, though its market position remains modest compared to larger institutional investors.

Revenue Profitability And Efficiency

In FY 2023, Phoenix Spree reported a revenue decline to -£90.6 million (GBp), reflecting valuation adjustments in its property portfolio amid market headwinds. Net income stood at -£98.1 million (GBp), with diluted EPS of -1.07 GBp, underscoring pressure from rising financing costs and asset depreciation. Operating cash flow remained positive at £6.8 million (GBp), suggesting core rental operations generated liquidity despite broader challenges.

Earnings Power And Capital Efficiency

The firm’s negative earnings highlight cyclical pressures in real estate valuations, though its operating cash flow indicates stable rental income. Capital expenditures were negligible, implying a focus on existing asset management over expansion. With no dividend payouts, retained capital is likely directed toward debt servicing or opportunistic acquisitions, though leverage remains a concern.

Balance Sheet And Financial Health

Phoenix Spree’s balance sheet shows £11.0 million (GBp) in cash against £321.2 million (GBp) in total debt, signaling elevated leverage. The absence of capex mitigates near-term liquidity risks, but debt servicing depends on stable rental yields and asset sales. A beta of 0.68 suggests lower volatility than the broader market, though sector-specific risks persist.

Growth Trends And Dividend Policy

The company’s growth is tied to Berlin’s housing dynamics, with limited near-term catalysts given its FY 2023 losses. Dividend suspension aligns with capital preservation priorities, though long-term investors may await a rebound in property valuations or strategic portfolio rotations to unlock value.

Valuation And Market Expectations

At a market cap of £152 million (GBp), Phoenix Spree trades at distressed multiples, reflecting investor skepticism over its leveraged balance sheet and sector headwinds. The muted beta implies tempered expectations, but a recovery hinges on Germany’s real estate market stabilization and effective debt management.

Strategic Advantages And Outlook

Phoenix Spree’s Berlin-centric portfolio offers localized upside if housing demand persists, but regulatory and interest rate risks loom. Strategic focus on mid-market assets provides differentiation, though execution risks and leverage necessitate caution. The outlook remains contingent on macroeconomic conditions and the firm’s ability to navigate refinancing challenges.

Sources

Company filings, London Stock 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