investorscraft@gmail.com

Intrinsic ValueTTL Beteiligungs- und Grundbesitz-AG (TTO.DE)

Previous Close0.18
Intrinsic Value
Upside potential
Previous Close
0.18

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

TTL Beteiligungs- und Grundbesitz-AG is a German investment company specializing in commercial real estate, operating as a subsidiary of AR Holding GmbH. Founded in 1977 and headquartered in Munich, the firm focuses on acquiring, managing, and developing commercial properties, leveraging its long-standing market presence. Its revenue model is anchored in rental income and property appreciation, though its portfolio specifics remain undisclosed. The company operates in a competitive real estate services sector, where scale and strategic asset selection are critical. While its market position is niche, its affiliation with AR Holding provides potential access to broader investment opportunities. The German commercial real estate market, characterized by urbanization trends and demand for prime locations, presents both challenges and opportunities for TTL. However, the company’s limited public disclosures and smaller market cap suggest a focused, regional approach rather than a dominant industry role.

Revenue Profitability And Efficiency

In FY 2023, TTL reported revenue of €1.29 million, reflecting its reliance on a constrained property portfolio. The company posted a net loss of €15.05 million, with diluted EPS of -€0.61, indicating significant financial strain. Operating cash flow was negative at €2.57 million, exacerbated by minimal capital expenditures of €1,000, suggesting limited reinvestment in growth or maintenance.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore weak capital efficiency, with no discernible return on invested capital. Its modest revenue base fails to offset high debt levels, further eroding earnings power. The absence of dividend payouts aligns with its unprofitable operations, leaving little room for shareholder returns under current conditions.

Balance Sheet And Financial Health

TTL’s balance sheet reveals €240,000 in cash against €73.72 million in total debt, highlighting severe leverage. The debt-heavy structure raises liquidity concerns, particularly given negative cash flows. With no dividend distributions, the company prioritizes debt management, though its ability to service obligations remains uncertain without asset sales or external financing.

Growth Trends And Dividend Policy

TTL exhibits no growth trajectory, with stagnant revenue and deepening losses. Its dividend policy is inactive, reflecting operational challenges. The lack of capex signals minimal expansion efforts, while the real estate market’s cyclicality adds volatility to any recovery prospects. Investor appeal is limited without clear turnaround catalysts or income generation.

Valuation And Market Expectations

The company’s €4.7 million market cap implies skepticism about its asset quality or turnaround potential. A beta of 0.198 suggests low correlation with broader markets, typical for thinly traded small caps. The negative earnings and high debt likely deter valuation multiples, leaving the stock priced for distress or speculative repositioning.

Strategic Advantages And Outlook

TTL’s primary advantage lies in its parent company’s potential support, though this remains untested. The outlook is cautious, given its leveraged position and unprofitability. A strategic pivot—such as portfolio optimization or capital infusion—could stabilize operations, but absent such measures, the company faces ongoing headwinds in a competitive real estate landscape.

Sources

Company filings, market data

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