Märkte & Kurse

    ^
Original-Research: DEMIRE AG - from NuWays AG

08.05.2026 / 09:00 CET/CEST
Dissemination of a Research, transmitted by EQS News - a service of EQS
Group.
The issuer is solely responsible for the content of this research. The
result of this research does not constitute investment advice or an
invitation to conclude certain stock exchange transactions.

---------------------------------------------------------------------------

Classification of NuWays AG to DEMIRE AG

     Company Name:                DEMIRE AG
     ISIN:                        DE000A0XFSF0

     Reason for the research:     Update
     Recommendation:              BUY
     Target price:                EUR 0.8
     Target price on sight of:    12 months
     Last rating change:
     Analyst:                     Philipp Sennewald

Q1 in line with est. but vacancy increases further

Yesterday, DEMIRE published its Q1'26 results, coming in broadly in linw on
both top-line and FFO. While the headline numbers held no surprises, vacancy
remains a key operational concern.

Q1 rental income declined 17.3% yoy to EUR 11.6m (eNuW: EUR 11.4m), reflecting
the smaller asset base following multiple disposals throughout FY25, as well
as the impact of higher vacancy, which was only partly offset by rent
indexation. Annualised contractual rents fell to EUR 45.7m (FY25: EUR 51.3m),
driven by two asset disposals in Q1 as well as two assets becoming fully
vacant.

As a result, the EPRA vacancy rate rose sharply to 21.0% (FY25: 16.4%).
Re-letting in the current soft German office market remains challenging, and
the letting volume of only ~2,700 sqm in Q1 (vs. 25,500 sqm a year ago)
underlines the difficult demand environment, although the Q1'25 figure was
inflated by two large one-off prolongations. Management expects larger
lettings to materialise over the remainder of the year and appeared
confidentappeared confident that it could quickly recover at least part of
the rental income of the two fully vacant properties. Here, execution
remains the most decisive factor. Positively, WALT improved 0.5 years to 5.2
years, mainly reflecting the conversion of a single-tenant master lease into
individual rental contracts at one of DEMIRE's larger assets.

FFO I came in at EUR 0.3m (eNuW: EUR 0.7m; Q1'25: EUR 2.1m), which was almost
entirely driven by the decline in rental income, only partly offset by a
slightly improved NOI margin (+2pp yoy). Mind you, this figure reflects the
FFO before shareholder loan interest (EUR 93.5m volume & 22% interest), which
the company capitalises, and is therefore P&L-relevant, despite not being
cash-effective.

The FY26 guidance was confirmed with rental income of EUR 41.5-43.5m and FFO I
of EUR -1.0-1.0m. In our view, this is, as in previous years, too
conservative. Even reflecting a certain amount of disposals, we expect
rental income of EUR 44.2m, based on (i) the Q1 top-line, (ii) the contractual
rent of EUR 45.7m as well as (iii) improving vacancy levels during the
remainder of FY26e. On FFO, we expect EUR 2.9m, supported by stable G&A and
the aforementioned effects. Despite the muted near-term operational
backdrop, the stock continues to trade at a significant discount to NAV and
remains an attractive opportunity, particularly for special situation
investors.

Reiterate BUY, PT EUR 0.80.

You can download the research here:
https://eqs-cockpit.com/c/fncls.ssp?u=50d7c7fe8684b0e73ff98fd3fdb8b654
For additional information visit our website:
https://www.nuways-ag.com/research-feed

Contact for questions:
NuWays AG - Equity Research
Web: www.nuways-ag.com
Email: research@nuways-ag.com
LinkedIn: https://www.linkedin.com/company/nuwaysag
Adresse: Mittelweg 16-17, 20148 Hamburg, Germany
++++++++++
Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss
bestimmter Börsengeschäfte.
Offenlegung möglicher Interessenkonflikte nach § 85 WpHG beim oben
analysierten Unternehmen befindet sich in der vollständigen Analyse.
++++++++++

---------------------------------------------------------------------------

The EQS Distribution Services include Regulatory Announcements,
Financial/Corporate News and Press Releases.
View original content:
https://eqs-news.com/?origin_id=1920aad4-4aa7-11f1-8534-027f3c38b923&lang=en

---------------------------------------------------------------------------

2323678 08.05.2026 CET/CEST

°