investorscraft@gmail.com

Intrinsic ValueSF Urban Properties AG (SFPN.SW)

Previous CloseCHF104.50
Intrinsic Value
Upside potential
Previous Close
CHF104.50

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

SF Urban Properties AG is a Swiss real estate company specializing in the development, acquisition, and management of commercial, residential, and development properties. Headquartered in Zurich, the company focuses on building a diversified portfolio that capitalizes on Switzerland's stable real estate market. Its revenue model is anchored in rental income, property appreciation, and strategic development projects, positioning it as a mid-sized player with a localized yet scalable approach. The firm operates in a competitive sector dominated by larger institutional investors but differentiates itself through targeted urban investments and adaptive reuse projects. SF Urban Properties leverages Switzerland's robust regulatory environment and high demand for quality real estate, particularly in Zurich and other major cities. Its rebranding in 2019 reflects a strategic shift toward urban-centric properties, aligning with demographic trends favoring mixed-use developments. The company’s market position is reinforced by its hands-on asset management and selective acquisitions, though it faces challenges from rising interest rates and construction costs.

Revenue Profitability And Efficiency

In FY 2023, SF Urban Properties reported revenue of CHF 51.3 million and net income of CHF 15.97 million, translating to a diluted EPS of CHF 4.76. Operating cash flow stood at CHF 24.24 million, indicating strong cash generation from its core operations. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion, which may support near-term profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to maintain steady rental income and capitalize on property valuations. With a net income margin of approximately 31%, SF Urban Properties demonstrates efficient cost management. However, its capital efficiency is tempered by a leveraged balance sheet, with total debt of CHF 406.8 million against cash reserves of CHF 4.27 million.

Balance Sheet And Financial Health

SF Urban Properties’ financial health is marked by significant leverage, with total debt exceeding CHF 406 million against a market cap of CHF 321.8 million. While its low beta (0.258) suggests resilience to market volatility, the high debt load could constrain flexibility in a rising-rate environment. Cash reserves are modest, emphasizing reliance on operational cash flows for liquidity.

Growth Trends And Dividend Policy

The company’s growth is likely driven by organic rental income and selective acquisitions, though its dividend policy—yielding CHF 3.65 per share—reflects a commitment to shareholder returns. The lack of capex signals a cautious approach to expansion, potentially limiting near-term growth but preserving cash for debt servicing and dividends.

Valuation And Market Expectations

Trading at a market cap of CHF 321.8 million, SF Urban Properties is valued at approximately 6.3x revenue and 20x net income. Its low beta indicates lower risk relative to the market, but investors may price in concerns over leverage and interest rate sensitivity. The dividend yield could appeal to income-focused investors, though growth prospects appear muted.

Strategic Advantages And Outlook

SF Urban Properties benefits from Switzerland’s stable real estate market and its focus on urban properties, which align with long-term demand trends. However, its high leverage and exposure to interest rate risks pose challenges. Strategic advantages include localized expertise and a disciplined asset management approach, but the outlook hinges on its ability to navigate macroeconomic headwinds while maintaining rental income stability.

Sources

Company filings, market 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