investorscraft@gmail.com

Intrinsic ValueVIB Vermögen AG (VIH1.DE)

Previous Close9.72
Intrinsic Value
Upside potential
Previous Close
9.72

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

VIB Vermögen AG is a specialized German real estate company focused on commercial properties, primarily logistics and light industrial assets, alongside specialist retail parks and service centers. The firm operates in southern Germany, a region with strong economic fundamentals and high demand for logistics space due to its central European location. Its portfolio, spanning 1.29 million square meters, is strategically positioned to serve mid-sized tenants, offering stable, long-term rental income. The company’s revenue model is anchored in property leasing, with a focus on high occupancy rates and sustainable cash flows. Unlike large-scale REITs, VIB Vermögen maintains a niche approach, emphasizing operational efficiency and localized market expertise. This positions it competitively against broader real estate players while benefiting from Germany’s robust industrial and logistics sector growth. The firm’s conservative expansion strategy and hands-on asset management underscore its resilience in cyclical markets.

Revenue Profitability And Efficiency

VIB Vermögen reported revenue of €111.6 million in its latest fiscal year, with net income of €36.1 million, reflecting a healthy net margin of approximately 32%. The company’s operating cash flow of €91.2 million underscores strong cash generation, while minimal capital expenditures (-€0.2 million) indicate a lean operational model focused on existing asset optimization rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.09 demonstrates solid earnings power, supported by efficient property management and low leverage. With no reported total debt and €124.7 million in cash reserves, VIB Vermögen operates with exceptional capital efficiency, allowing it to reinvest selectively or return capital to shareholders without financial strain.

Balance Sheet And Financial Health

VIB Vermögen’s balance sheet is notably robust, with zero debt and €124.7 million in cash and equivalents. This debt-free structure provides significant flexibility and reduces risk exposure to interest rate fluctuations, a critical advantage in the current macroeconomic environment. The absence of leverage also enhances the firm’s ability to navigate market downturns without liquidity pressures.

Growth Trends And Dividend Policy

The company’s growth is primarily organic, driven by rental income stability rather than speculative development. Its dividend payout of €0.04 per share reflects a conservative distribution policy, prioritizing balance sheet strength over high yield. This aligns with its long-term focus on capital preservation and incremental portfolio value appreciation.

Valuation And Market Expectations

With a market capitalization of €236 million, VIB Vermögen trades at a P/E multiple of approximately 6.5x, suggesting modest market expectations. The beta of 0.757 indicates lower volatility relative to the broader market, appealing to risk-averse investors seeking exposure to German commercial real estate with limited cyclical downside.

Strategic Advantages And Outlook

VIB Vermögen’s strategic advantages include its debt-free position, regional specialization, and focus on essential-use properties, which tend to exhibit lower vacancy risks. The outlook remains stable, supported by sustained demand for logistics space in southern Germany. However, the firm’s growth may be constrained by its conservative leverage policy unless it pursues targeted acquisitions.

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