Project Overview
Client
Private Offshore Investor / Hotel Owner–Operator
Property Type
CBD Hotel, Commercial Office and Heritage Retail Asset
Reason for Service
Valuation and advisory review of a head lease extension and associated value transfer
Preston Rowe Paterson was instructed by GL Investment Company Pty Ltd (c/o M & L Hospitality) to provide independent valuation and advisory advice in relation to the extension of three existing head leases over Hyatt Regency Sydney and associated commercial and heritage assets.
The instruction required assessment of the market value implications of extending the remaining head lease term from approximately 65 years to a 99 year equivalent term, including determination of appropriate consideration payable to the freeholder, Place Management New South Wales.
The instruction arose in the context of competing valuation advice that adopted a land only, discount based methodology. Preston Rowe Paterson was specifically requested to critique that approach and provide an alternative valuation framework grounded in long term cash flow theory applicable to income producing assets subject to extended leasehold structures.
Summary of Scope of Services
The instruction required a detailed review and valuation of:
- The existing head lease documentation across all asset components
- Competing valuation advice prepared by Cushman & Wakefield
- The hypothetically unencumbered freehold value, ignoring the head leases
- The freeholder’s (head lessor’s) interest and leaseholder’s (head lessee’s) interest
- Any marriage value arising from the potential merger or extension of interests
- The market value of acquiring the freeholder’s interest and extending the lease terms
The analysis was benchmarked against contemporaneous hotel and commercial cash‑flow forecasts prepared for senior financing purposes.
Asset Overview:
The subject property comprises a major CBD mixed‑use asset located at 161 Sussex Street, Sydney, incorporating a full‑service hotel, commercial office accommodation and heritage retail buildings within a single integrated precinct.
The asset includes:
- Hyatt Regency Sydney, an 888‑room international‑grade hotel operating as a major destination within the Sydney CBD;
- A commercial office building comprising approximately 8,920 m² of net lettable area; and
- Retail and heritage buildings fronting Sussex Street, contributing both income and heritage value to the wider holding.
Valuation Methodology
A multi‑stage, cash‑flow‑driven valuation framework was adopted, consistent with best practice for major income‑producing assets subject to long‑dated head lease structures.
The methodology comprised the following core components:
- Hypothetically Unencumbered Freehold Assessment
- Component‑Specific Cash Flow Analysis
- Separate Interest Valuations
- Marriage Value Analysis
This methodology provided a transparent, defensible and market consistent assessment of value transfer, appropriate for negotiations involving sophisticated private and public‑sector counterparties.
This engagement demonstrates Preston Rowe Paterson’s expertise in:
- Complex long‑dated head lease structures, including valuation of freehold and leasehold interests with no renewal options
- Cash flow driven valuation of major income producing assets encompassing hotel, commercial office and heritage retail components
- Marriage value analysis and value transfer assessment, supporting informed negotiation between sophisticated private and public sector counterparties
888
Full service rooms in Hyatt Regency Sydney hotel
8,920m²
net lettable area of the commercial office component
3
head leases covering the hotel, commercial office and heritage retail assets
We Deal with the Mainstream & Specialise in the Complex for all asset classes
