investorscraft@gmail.com

Intrinsic ValueVaria US Properties AG (VARN.SW)

Previous CloseCHF20.20
Intrinsic Value
Upside potential
Previous Close
CHF20.20

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

Varia US Properties AG is a Swiss-based real estate investment company specializing in the acquisition, management, and divestment of multifamily housing properties in the United States, with a focus on low-to-moderate income and workforce housing segments. The company operates within the highly competitive U.S. residential real estate market, leveraging its niche strategy to address affordability gaps while targeting stable, long-term rental income. Its portfolio is designed to capitalize on demographic trends, including urbanization and housing shortages, particularly in economically resilient regions. Varia’s business model emphasizes operational efficiency and value-add opportunities, such as property upgrades and optimized leasing strategies, to enhance asset performance. Unlike many REITs that target luxury or high-end markets, Varia’s focus on affordable housing provides a defensive positioning against economic downturns, as demand for cost-effective rental units tends to remain robust. The company’s Swiss domicile offers tax advantages and access to European capital markets, while its U.S. assets provide geographic diversification and exposure to a structurally undersupplied housing sector.

Revenue Profitability And Efficiency

In its latest fiscal year, Varia reported revenue of CHF 108.6 million, reflecting its ability to generate steady rental income from its U.S. multifamily portfolio. However, the company posted a net loss of CHF 17.5 million, driven by factors such as financing costs and potential asset revaluations. Operating cash flow stood at CHF 54.2 million, indicating underlying operational stability, though capital expenditures of CHF 33.9 million suggest ongoing investments in property maintenance and upgrades.

Earnings Power And Capital Efficiency

Varia’s diluted EPS of CHF -1.73 highlights current earnings challenges, likely tied to leverage costs or one-time impairments. The company’s operating cash flow coverage of capital expenditures demonstrates its ability to fund investments organically, but its high total debt of CHF 769.5 million underscores reliance on external financing. The dividend payout of CHF 2 per share signals management’s commitment to shareholder returns despite profitability pressures.

Balance Sheet And Financial Health

Varia’s balance sheet shows CHF 45.1 million in cash and equivalents against substantial total debt of CHF 769.5 million, indicating a leveraged position common in real estate. The debt load may constrain flexibility amid rising interest rates, though the company’s focus on essential housing could mitigate vacancy risks. Its Swiss regulatory environment may provide additional stability in debt management.

Growth Trends And Dividend Policy

Varia’s growth is tied to U.S. multifamily housing demand, with potential upside from rent escalations and occupancy stability. The CHF 2 per share dividend suggests a yield-focused strategy, but sustainability depends on improving profitability and cash flow. Future expansion may hinge on selective acquisitions or asset recycling, given capital constraints.

Valuation And Market Expectations

With a market cap of CHF 186.8 million and a beta of 0.34, Varia is viewed as a relatively low-volatility play within real estate. Investors likely price in its niche focus and income potential, though negative earnings and high leverage may weigh on valuation multiples. The stock’s appeal lies in its dividend and exposure to U.S. affordable housing tailwinds.

Strategic Advantages And Outlook

Varia’s strategic edge stems from its specialized asset class and transatlantic structure, balancing Swiss governance with U.S. market access. Near-term challenges include debt servicing and profitability recovery, but long-term demand for workforce housing could drive occupancy and rent growth. The company’s success will depend on executing value-enhancing asset management and prudent capital allocation.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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