investorscraft@gmail.com

Intrinsic ValueZug Estates Holding AG (ZUGN.SW)

Previous CloseCHF2,330.00
Intrinsic Value
Upside potential
Previous Close
CHF2,330.00

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

Zug Estates Holding AG is a Swiss real estate company specializing in the development, management, and leasing of commercial and residential properties in the Zug region, a high-demand economic hub. The company operates through two core segments: Real Estate, which includes offices, retail spaces, and residential units, and Hotel & Catering, featuring a city resort with business hotels, restaurants, and serviced apartments. Its diversified portfolio caters to both local and international business clients, leveraging Zug’s reputation as a financial and corporate center. The firm’s integrated approach—combining property development, rental income, and hospitality services—positions it as a key player in Switzerland’s competitive real estate market. With a focus on prime locations and high-quality assets, Zug Estates benefits from stable occupancy rates and long-term tenant relationships, reinforcing its resilience against market fluctuations. The company’s dual revenue streams from real estate operations and hospitality services provide a balanced risk profile, while its strategic emphasis on sustainability and modern infrastructure aligns with evolving tenant and investor preferences.

Revenue Profitability And Efficiency

In its latest fiscal year, Zug Estates reported revenue of CHF 88.5 million, with net income reaching CHF 58.7 million, reflecting strong profitability. The diluted EPS of CHF 115.13 underscores efficient earnings generation, supported by a robust operating cash flow of CHF 45.9 million. Capital expenditures were minimal at CHF -0.4 million, indicating a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 66%, highlighting its ability to convert revenue into profit effectively. Operating cash flow covers debt obligations comfortably, and the modest capital expenditure suggests disciplined capital allocation. The high EPS further signals efficient use of equity capital.

Balance Sheet And Financial Health

Zug Estates maintains a balanced financial position, with CHF 17.0 million in cash and equivalents against total debt of CHF 658.2 million. The debt level is manageable given the stable cash flows from its real estate and hospitality segments. The company’s asset-heavy model is typical for the sector, with long-term value anchored in its property portfolio.

Growth Trends And Dividend Policy

Growth is likely driven by organic rental income and selective property enhancements, given the low capex. The company pays a dividend of CHF 47 per share, reflecting a commitment to shareholder returns. With Zug’s real estate market remaining attractive, steady appreciation in property values could support future dividend stability.

Valuation And Market Expectations

The market capitalization of CHF 1.1 billion suggests investors value the company’s stable income streams and prime asset base. A beta of 0.399 indicates lower volatility compared to the broader market, aligning with its defensive real estate focus. The current valuation likely factors in Zug’s economic resilience and the company’s premium positioning.

Strategic Advantages And Outlook

Zug Estates benefits from its prime location in a thriving economic region, diversified revenue streams, and a reputation for quality assets. The outlook remains positive, supported by demand for commercial and residential space in Zug. Risks include interest rate sensitivity and regional competition, but the company’s operational efficiency and strategic focus position it well for sustained performance.

Sources

Company description, financial metrics, and market data provided by the user; industry context inferred from real estate sector trends.

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