investorscraft@gmail.com

Intrinsic ValueTLG Immobilien AG (TLG.DE)

Previous Close30.00
Intrinsic Value
Upside potential
Previous Close
30.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TLG Immobilien AG is a German commercial real estate company specializing in the leasing, management, and development of office, retail, and hotel properties. As a subsidiary of Aroundtown SA, it benefits from a strong backing while maintaining a focused portfolio in key urban markets. The company operates seven hotels, diversifying its income streams beyond traditional office and retail leasing. Its core revenue model relies on long-term rental contracts and asset appreciation, positioning it as a stable player in Germany’s real estate sector. TLG’s market position is reinforced by its strategic holdings in Berlin and other major cities, where demand for commercial space remains resilient. The company’s emphasis on high-quality properties and tenant diversification mitigates sector-specific risks, such as retail volatility. While it faces competition from larger REITs and private investors, its niche focus and operational expertise provide a competitive edge in localized markets.

Revenue Profitability And Efficiency

In FY 2020, TLG reported revenue of €269.8 million, with net income significantly higher at €491 million, reflecting gains from property valuations and efficient cost management. Operating cash flow stood at €101.1 million, indicating solid operational performance. Capital expenditures were minimal at €1.3 million, suggesting a focus on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €4.8 underscores strong earnings power, driven by rental income and strategic asset management. With a robust cash position of €524 million and total debt of €898.2 million, TLG maintains a balanced leverage profile, supporting its ability to service obligations while funding selective growth initiatives.

Balance Sheet And Financial Health

TLG’s balance sheet reflects financial stability, with cash and equivalents covering a significant portion of its debt. The debt-to-equity ratio appears manageable, given the illiquid nature of real estate assets. The company’s liquidity position and access to capital markets provide flexibility for refinancing or acquisitions.

Growth Trends And Dividend Policy

TLG’s growth is anchored in organic rental income and selective asset repositioning. The dividend payout of €5.48 per share highlights a shareholder-friendly approach, aligning with its stable cash flow generation. However, future dividend sustainability will depend on maintaining occupancy rates and asset performance in a post-pandemic environment.

Valuation And Market Expectations

The company’s valuation metrics are influenced by its real estate holdings and income stability. A beta of 1.5 suggests higher volatility relative to the market, reflecting sector-specific risks. Investors likely price in a premium for its urban-focused portfolio and long-term lease structures.

Strategic Advantages And Outlook

TLG’s strategic advantages include its prime property locations, diversified tenant base, and backing by Aroundtown SA. The outlook remains cautiously optimistic, with potential headwinds from economic uncertainty offset by resilient demand for quality commercial spaces in Germany’s major cities.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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