investorscraft@gmail.com

Intrinsic ValueSwiss Prime Site AG (SPSN.SW)

Previous CloseCHF131.30
Intrinsic Value
Upside potential
Previous Close
CHF131.30

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

Swiss Prime Site AG is a leading Swiss real estate company specializing in investment properties, operating through two core segments: Real Estate and Services. The Real Estate segment focuses on acquiring, developing, leasing, and selling high-quality commercial and residential properties, while the Services segment provides asset management, retail, and real estate-related services. The company’s portfolio is concentrated in Switzerland, benefiting from the country’s stable real estate market and strong demand for premium properties. Swiss Prime Site has established itself as a key player in the Swiss real estate sector, leveraging its integrated model to generate recurring income through long-term leases and value appreciation through strategic developments. Its market position is reinforced by a diversified tenant base and a focus on sustainability, which enhances asset resilience and tenant retention. The company’s expertise in mixed-use developments and prime locations further strengthens its competitive edge in a market characterized by high barriers to entry and limited supply.

Revenue Profitability And Efficiency

In its latest fiscal year, Swiss Prime Site reported revenue of CHF 659.8 million, with net income reaching CHF 360.3 million, reflecting strong profitability. The company’s operating cash flow stood at CHF 403.8 million, supported by stable rental income and efficient cost management. Capital expenditures were modest at CHF -9.8 million, indicating a disciplined approach to investments. The diluted EPS of CHF 4.52 underscores its earnings power.

Earnings Power And Capital Efficiency

Swiss Prime Site demonstrates robust earnings power, driven by its high-quality real estate portfolio and efficient capital allocation. The company’s ability to generate consistent cash flows from its properties allows for reinvestment in value-enhancing projects while maintaining financial flexibility. Its capital efficiency is evident in its ability to balance growth initiatives with shareholder returns, as seen in its dividend policy.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with CHF 24.0 million in cash and equivalents, though its total debt of CHF 5.54 billion reflects its leveraged position in real estate investments. The debt is likely structured against long-term assets, aligning with industry norms. Swiss Prime Site’s financial health is supported by its stable cash flows and asset-backed financing, mitigating liquidity risks.

Growth Trends And Dividend Policy

Swiss Prime Site has shown steady growth through strategic acquisitions and developments, complemented by a reliable dividend policy. The company paid a dividend of CHF 3.45 per share, appealing to income-focused investors. Future growth is expected to be driven by organic rental income increases and selective property enhancements, supported by Switzerland’s resilient real estate market.

Valuation And Market Expectations

With a market capitalization of CHF 9.44 billion and a beta of 0.49, Swiss Prime Site is perceived as a lower-risk investment within the real estate sector. The company’s valuation reflects its stable income streams and prime asset base, with market expectations centered on sustained performance and moderate growth in a low-interest-rate environment.

Strategic Advantages And Outlook

Swiss Prime Site’s strategic advantages include its prime Swiss property portfolio, integrated business model, and focus on sustainability. The outlook remains positive, supported by Switzerland’s strong economic fundamentals and demand for high-quality real estate. The company is well-positioned to capitalize on market opportunities while maintaining its commitment to long-term value creation.

Sources

Company filings, Bloomberg

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