investorscraft@gmail.com

Intrinsic ValueWCM Beteiligungs- und Grundbesitz-AG (WCMK.DE)

Previous Close2.06
Intrinsic Value
Upside potential
Previous Close
2.06

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

WCM Beteiligungs- und Grundbesitz-AG operates as a real estate investment firm, transitioning from its historical roots as an international industrial company. The company focuses on property development and investment, leveraging its long-standing presence in Germany to navigate the competitive real estate sector. Its strategic positioning in Frankfurt am Main, a key financial hub, provides access to prime urban development opportunities, though its scale remains modest compared to larger peers. The firm’s revenue model is anchored in property holdings and potential value appreciation, with a focus on sustainable asset management. While its industrial legacy may offer unique insights into repurposing assets, its current market footprint is limited, reflecting a niche player in the German real estate landscape. The company’s ability to adapt to evolving market conditions, including interest rate fluctuations and urban demand shifts, will be critical to its long-term relevance.

Revenue Profitability And Efficiency

In FY 2023, WCM reported revenue of €22.8 million, but net income stood at a loss of €23.9 million, reflecting operational challenges or potential write-downs. The diluted EPS of -€0.16 underscores profitability pressures. Operating cash flow was modest at €788k, with no capital expenditures noted, suggesting limited reinvestment activity. The firm’s efficiency metrics remain unclear without further segment-level disclosures.

Earnings Power And Capital Efficiency

The negative net income and minimal operating cash flow indicate constrained earnings power. With no capital expenditures, the company’s capital allocation appears conservative, possibly prioritizing liquidity over growth. The absence of detailed ROIC or ROE data limits a deeper assessment of capital efficiency, but the current figures suggest suboptimal utilization of resources.

Balance Sheet And Financial Health

WCM maintains a solid liquidity position with €120.4 million in cash and equivalents, offset by €35 million in total debt, implying a robust net cash position. This strong balance sheet provides flexibility, though the lack of capex may signal caution or limited growth opportunities. The debt level appears manageable relative to liquidity, reducing near-term solvency risks.

Growth Trends And Dividend Policy

The company’s revenue decline and net loss highlight stagnant growth, with no visible expansion initiatives. Despite this, WCM paid a dividend of €0.11 per share, possibly to retain investor confidence. The sustainability of payouts amid recurring losses warrants scrutiny, as it may rely on balance sheet reserves rather than operational cash generation.

Valuation And Market Expectations

With a market cap of €310 million, the company trades at a premium to its revenue, reflecting investor expectations tied to its real estate assets or potential strategic shifts. The beta of 1.002 suggests market-aligned volatility, though the lack of profitability may weigh on long-term valuation multiples without a clear turnaround plan.

Strategic Advantages And Outlook

WCM’s key advantage lies in its strong liquidity and low leverage, providing resilience in a cyclical sector. However, its unclear growth strategy and recurring losses pose risks. The outlook hinges on its ability to monetize assets or pivot toward higher-yielding investments, but without visible catalysts, the near-term trajectory remains uncertain.

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