IRIS DE DROOG
Alphons Diepenbrockhof I II
Kenmerken (uit gebouwenbestand)
• Type asset Materieel, fysiek – winkel
• Locatie Den Haag
• Oppervlakte 8.650 m2
• Bouwperiode 1991-2000
• Onderhoud conditiescore 3-
• Energielabel D
• Aantal huurders 9
• Einde huurcontracten 31-1-2023
Prestaties 2019 III Risico’s
• Coronacrisis geld te kort IV
• Marktwaarde (31/12/2019) €70,6 Miljoen • Stijging online verkoop
• Brand
• Exploitatiekosten (% van huur) 16% ✓
• Direct rendement 2,85% ✗ Scenario’s
• Indirect rendement -14,7% ✗ • WACC 2,6%
• Contract- vs. markthuur (per m2) 111% ✓ • DCF -waarde door exploiteren € 25.629.287,74
• Leegstand • Voorgesteld scenario Door exploiteren, renoveren,
• Fysiek 10% ✓ Her ontwikkelen of verkopen
• Financieel 9,1% ✓
1
, Inhoudsopgave
I. ILLUSTRATIE .............................................................................................................................................. 3
OVEREENKOMENDE KENMERKEN .................................................................................................................................. 4
WAAROM SPREEKT DIT GEBOUW MIJ AAN? .................................................................................................................. 4
II. KENMERKEN.............................................................................................................................................. 5
DE HUURDERS ................................................................................................................................................................... 5
DE STAKEHOLDERS........................................................................................................................................................... 5
III. PRESTATIES ............................................................................................................................................. 6
MARKTWAARDE 31 DECEMBER 2019 ......................................................................................................................... 6
INDIRECT RENDEMENT .................................................................................................................................................... 6
DIRECT RENDEMENT ........................................................................................................................................................ 6
EXPLOITATIEKOSTEN ....................................................................................................................................................... 6
CONTRACT VS. MARKTHUUR ........................................................................................................................................... 7
LEEGSTAND........................................................................................................................................................................ 7
IV. RISICO’S EN SCENARIO’S ...................................................................................................................... 8
RISICO IDENTIFICATIE...................................................................................................................................................... 8
RISICO’S ORDENEN ........................................................................................................................................................... 8
BEHEERSMAATREGELEN ................................................................................................................................................. 9
WACC .............................................................................................................................................................................. 10
DCF - WAARDE ............................................................................................................................................................... 10
SCENARIO KEUZE ............................................................................................................................................................ 10
SCENARIO INVULLING .................................................................................................................................................... 11
Reflectie/ nawoord
2
The benefits of buying summaries with Stuvia:
Guaranteed quality through customer reviews
Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.
Quick and easy check-out
You can quickly pay through credit card or Stuvia-credit for the summaries. There is no membership needed.
Focus on what matters
Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!
Frequently asked questions
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
Satisfaction guarantee: how does it work?
Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.
Who am I buying these notes from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller irisdedroog. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy these notes for $7.93. You're not tied to anything after your purchase.