investorscraft@gmail.com

Intrinsic ValueENR Russia Invest S.A. (RUS.SW)

Previous CloseCHF5.50
Intrinsic Value
Upside potential
Previous Close
CHF5.50

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

ENR Russia Invest SA operates as a specialized investment fund focused on private equity, real estate, listed equities, and fixed income securities, primarily targeting Russia, the Commonwealth of Independent States (CIS), and the Baltic States. The fund adopts a diversified approach, deploying capital through equity, debt, and derivative instruments, with a preference for minority stakes in growth-stage companies requiring expansion capital. Its investment range typically spans $5 million to $20 million per portfolio company, emphasizing sectors benefiting from infrastructure development or government-backed projects. The fund’s niche positioning in emerging markets offers exposure to high-growth potential but is tempered by geopolitical and macroeconomic risks inherent in its target regions. Despite its specialized focus, ENR Russia Invest SA’s market presence remains constrained by its relatively small scale and the challenging investment climate in its core markets.

Revenue Profitability And Efficiency

In FY 2023, ENR Russia Invest SA reported revenue of CHF 3.66 million, but its net income stood at a loss of CHF 7.95 million, reflecting significant challenges in its investment portfolio. The diluted EPS of -3.09 underscores these profitability pressures. Operating cash flow was positive at CHF 924,916, suggesting some liquidity generation, though capital expenditures were negligible, indicating limited reinvestment activity.

Earnings Power And Capital Efficiency

The fund’s earnings power appears constrained, as evidenced by its negative net income and EPS. Its capital efficiency is further questioned by the disparity between operating cash flow and net losses, hinting at potential write-downs or underperforming investments. The absence of capital expenditures suggests a cautious or stagnant deployment strategy, possibly due to market uncertainties.

Balance Sheet And Financial Health

ENR Russia Invest SA’s balance sheet shows CHF 415,015 in cash and equivalents against total debt of CHF 11.6 million, indicating a leveraged position. The debt burden, coupled with negative earnings, raises concerns about financial flexibility. The fund’s market capitalization of CHF 14.16 million is modest, reflecting investor skepticism about its asset quality and growth prospects.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments in FY 2023, aligning with its loss-making position. The fund’s focus on high-risk emerging markets may limit near-term growth visibility, while its lack of dividends suggests a prioritization of capital preservation over shareholder returns.

Valuation And Market Expectations

The fund’s negative beta of -0.143 implies low correlation with broader markets, possibly due to its niche focus. However, its valuation metrics are overshadowed by profitability challenges, with investors likely pricing in elevated risks tied to its geographic and sectoral exposures.

Strategic Advantages And Outlook

ENR Russia Invest SA’s strategic advantage lies in its specialized access to underserved markets, but this is counterbalanced by geopolitical and operational risks. The outlook remains uncertain, hinging on regional stability and the fund’s ability to navigate volatile investment conditions while improving capital allocation efficiency.

Sources

Company disclosures, Swiss Exchange (SIX) filings

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