Subscribe

Grand City Properties S.A. (GRNNF)

USD9.66 +0.00 (+0.00%)
LU OTC Real Estate Real Estate - Development
Address 37, Boulevard Joseph II 1840
Luxembourg, BC, LU
CEO Refael Zamir
IPO 2017-07-26
ISIN LU0775917882

Explore sections of this company profile

Also trades on Deutsche Börse · GYC.DE (EUR) Other OTC · GRDDY (USD) Other OTC · GRNNF (USD)
Description

Grand City Properties S.A. engages in the residential real estate business in Germany, the United Kingdom, and internationally. It invests in, manages, and rents real estate properties in North Rhine-Westphalia and Berlin; and metropolitan regions of Dresden, Leipzig, and Halle. The company also engages in financing activities. The company was founded in 2004 and is based in Luxembourg, Luxembourg. Grand City Properties S.A. is a subsidiary of Aroundtown SA.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD9.66 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
950
Beta
1.00
Float Shares
65.94M
Free Float %
37.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% -12.63% -12.99% -9.52% -0.48% +36.42% -61.65% -48.09% -48.09%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (3 ratings, all time) Buy
Price Targets & DCF
Current price
9.66
DCF (Unlevered) 79.35 +721.8%
DCF (Levered) 104.91 +986.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
0.90
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +42.2% Q1'26: +45.2% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    +134.2% Q1'26: -51.4% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +95.1% Q1'26: +18.6% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +92.6% Q1'26: +46.7% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +6.3% Q1'26: +2.6% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +27.3% Q1'26: +15.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    10.21× Q1'26: 19.26× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.01) × ERP
WACC = 25% × Ke + 75% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 79.35 Current price: 9.66
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
6 Rev. Ana.
1 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Dec 2029
5 Rev. Ana.
1 EPS Ana.
Revenue
333.50M
est: 401.31M (-16.9%)
442.67M
est: 457.22M (-3.2%)
496.88M
est: 584.85M (-15.0%)
545.23M
est: 578.47M (-5.7%)
560.30M
est: 581.23M (-3.6%)
372.46M
est: 564.31M (-34.0%)
374.55M
est: 527.48M (-29.0%)
396.04M
est: 534.42M (-25.9%)
607.74M
est: 580.79M (+4.6%)
422.69M
est: 536.96M (-21.3%)
601.23M
est: 552.42M (+8.8%)
559.87M
406.50M – 713.25M
+1.3% YoY
580.48M
353.06M – 634.35M
+3.7% YoY
574.48M
379.89M – 674.66M
-1.0% YoY
491.93M
325.31M – 577.71M
-14.4% YoY
EBITDA
487.57M
est: 180.24M (+170.5%)
813.44M
est: 205.35M (+296.1%)
827.81M
est: 262.67M (+215.2%)
746.53M
est: 259.80M (+187.3%)
663.55M
est: 261.04M (+154.2%)
301.79M
est: 253.44M (+19.1%)
299.38M
est: 236.90M (+26.4%)
305.53M
est: 240.02M (+27.3%)
-658.32M
est: 260.85M (-352.4%)
365.46M
est: 254.76M (+43.5%)
563.26M
est: 262.09M (+114.9%)
265.63M
192.86M – 338.39M
+1.3% YoY
275.41M
167.51M – 300.96M
+3.7% YoY
272.56M
180.24M – 320.08M
-1.0% YoY
233.39M
154.34M – 274.09M
-14.4% YoY
EBIT
485.84M
est: 17.70M (+2,644.9%)
811.74M
est: 20.17M (+3,925.4%)
825.76M
est: 25.79M (+3,101.3%)
743.95M
est: 25.51M (+2,816.0%)
659.68M
est: 25.63M (+2,473.3%)
594.49M
est: 24.89M (+2,288.6%)
837.35M
est: 23.26M (+3,499.3%)
275.67M
est: 23.57M (+1,069.6%)
-667.64M
est: 25.62M (-2,706.4%)
359.15M
est: 105.94M (+239.0%)
556.62M
est: 108.99M (+410.7%)
110.46M
80.20M – 140.72M
+1.3% YoY
114.53M
69.66M – 125.15M
+3.7% YoY
113.34M
74.95M – 133.10M
-1.0% YoY
97.05M
64.18M – 113.98M
-14.4% YoY
Net Income
343.93M
est: 139.68M (+146.2%)
544.82M
est: 159.27M (+242.1%)
534.57M
est: 393.82M (+35.7%)
488.63M
est: 520.17M (-6.1%)
406.95M
est: 432.87M (-6.0%)
395.07M
est: 294.90M (+34.0%)
548.56M
est: 397.66M (+37.9%)
153.96M
est: 55.19M (+179.0%)
-513.81M
est: -728.11M (+29.4%)
238.99M
est: -49.48M (+583.0%)
511.88M
est: 471.81M (+8.5%)
343.76M
192.39M – 421.68M
-27.1% YoY
353.99M
198.12M – 434.24M
+3.0% YoY
317.80M
177.87M – 389.85M
-10.2% YoY
620.77M
347.43M – 761.50M
+95.3% YoY
SGA
4.72M
est: 5.99M (-21.2%)
6.58M
est: 6.83M (-3.7%)
7.00M
est: 8.74M (-19.8%)
5.74M
est: 8.64M (-33.6%)
6.71M
est: 8.68M (-22.8%)
6.23M
est: 8.43M (-26.1%)
6.55M
est: 7.88M (-16.9%)
6.18M
est: 7.98M (-22.6%)
6.47M
est: 8.68M (-25.5%)
6.02M
est: 7.29M (-17.4%)
5.94M
est: 7.50M (-20.8%)
7.60M
5.52M – 9.68M
+1.3% YoY
7.88M
4.79M – 8.61M
+3.7% YoY
7.80M
5.16M – 9.16M
-1.0% YoY
6.68M
4.41M – 7.84M
-14.4% YoY
EPS
2.71
est: 0.81 (+235.4%)
3.56
est: 0.92 (+286.4%)
3.35
est: 2.28 (+47.1%)
2.74
est: 3.01 (-8.9%)
2.43
est: 2.50 (-3.0%)
2.13
est: 1.71 (+24.9%)
3.12
est: 2.30 (+35.6%)
0.77
est: 0.32 (+141.2%)
-3.39
est: -4.21 (+19.5%)
1.14
est: -0.22 (+607.0%)
2.67
est: 2.14 (+24.5%)
1.56
0.87 – 1.92
-27.1% YoY
1.61
0.90 – 1.97
+3.0% YoY
1.44
0.81 – 1.77
-10.2% YoY
2.82
1.58 – 3.46
+95.3% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
260.47M
OE per share TTM
1.25
Owner's Yield
11.64%
Maintenance CapEx ratio
74.87%
Maint CapEx / Avg PPE
268.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
721.9K
Shares Outstanding
176.13M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Refael Zamir Chief Executive Officer & Member of Management Board 841.1K male
Idan Hadad Chief Financial Officer & Member of Management Board 374.5K male
Christian G. Windfuhr Executive Chairman of the Board 207.7K male
Kathrin Lampen Head of Legal female
Kenan Wallenstein Director of Sales & Marketing male
Michael Bar-Yosef Chief Capital Markets Officer & Member of Management Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits