investorscraft@gmail.com

Intrinsic ValueS Immo AG (T1L.DE)

Previous Close22.30
Intrinsic Value
Upside potential
Previous Close
22.30

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

S IMMO AG is a Vienna-based real estate investment firm specializing in commercial and residential properties across key European Union markets, with a strong focus on Austria, Germany, and Central and Eastern Europe (CEE). The company’s portfolio is strategically weighted, with 70% allocated to commercial assets—including offices, shopping centers, and hotels—while the remaining 30% comprises residential properties. Operating in a competitive and cyclical sector, S IMMO AG leverages its long-standing presence since 1987 and its listing on the Vienna Stock Exchange to maintain liquidity and investor confidence. The firm’s geographic diversification mitigates regional economic risks, while its focus on capital cities ensures exposure to high-demand urban real estate markets. S IMMO AG’s revenue model is anchored in rental income and property appreciation, with a disciplined approach to acquisitions and asset management aimed at maximizing shareholder value. Despite broader sector challenges, the company maintains a resilient market position through selective investments and operational efficiency.

Revenue Profitability And Efficiency

In FY 2023, S IMMO AG reported revenue of €340.7 million, reflecting its ability to generate steady rental income despite macroeconomic headwinds. However, the company posted a net loss of €32.2 million, with diluted EPS at -€0.46, indicating pressure on profitability. Operating cash flow remained robust at €153.8 million, underscoring effective working capital management, while capital expenditures were minimal at -€1.04 million, suggesting a conservative investment approach.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its recent net loss, though its operating cash flow demonstrates underlying cash generation strength. With a capital-light strategy evidenced by low capex, S IMMO AG prioritizes liquidity and balance sheet flexibility. The firm’s ability to sustain cash flow despite profitability challenges highlights its operational resilience in a volatile real estate market.

Balance Sheet And Financial Health

S IMMO AG maintains a solid liquidity position, with cash and equivalents of €445.1 million, providing a buffer against market uncertainties. Total debt stands at €619.3 million, resulting in a manageable leverage profile. The absence of dividends in FY 2023 suggests a focus on preserving capital, aligning with the company’s cautious financial strategy amid sector-wide pressures.

Growth Trends And Dividend Policy

Growth trends reflect a selective investment strategy, with limited capex signaling a focus on optimizing existing assets rather than aggressive expansion. The suspension of dividends (€0 per share) indicates a prioritization of financial stability over shareholder payouts, likely in response to earnings volatility and broader real estate market conditions.

Valuation And Market Expectations

With a market capitalization of approximately €1.56 billion and a beta of 0.435, S IMMO AG is perceived as relatively low-risk within the real estate sector. The negative earnings and suspended dividend may weigh on investor sentiment, though the firm’s strong cash position and geographic diversification provide a foundation for potential recovery.

Strategic Advantages And Outlook

S IMMO AG’s strategic advantages include its diversified portfolio, prime urban locations, and disciplined capital allocation. The outlook remains cautious, with the company likely to focus on stabilizing profitability and leveraging its liquidity to navigate market uncertainties. Long-term value creation will depend on its ability to adapt to evolving real estate demand and interest rate environments.

Sources

Company description, financial data from disclosed FY 2023 figures

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