investorscraft@gmail.com

Intrinsic ValueSparebanken Vest (0G67.L)

Previous Close£183.62
Intrinsic Value
Upside potential
Previous Close
£183.62

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

Sparebanken Vest is a Norwegian financial services provider specializing in banking and financing solutions, primarily serving the Vestland and Rogaland regions. The company operates through distinct segments, including Corporate Market, Retail Market, Bulder Bank, Treasury, and Estate Agency Activities, offering a diversified revenue model. Its core services span traditional banking, mortgage lending, and real estate brokerage, positioning it as a regional leader with deep community ties. The bank’s long-standing presence since 1823 underscores its stability and trust within the local market. Sparebanken Vest’s focus on regional retail and corporate clients provides resilience against broader economic volatility, while its estate agency segment adds a complementary revenue stream. With 33 points of sale, the bank maintains a strong physical footprint, reinforcing customer accessibility and loyalty in a competitive Nordic banking landscape. Its niche positioning in western Norway allows for tailored financial products, though it faces competition from larger national and international banks.

Revenue Profitability And Efficiency

Sparebanken Vest reported revenue of NOK 7.34 billion for the period, with net income reaching NOK 4.65 billion, reflecting a robust profitability margin. The bank’s operating cash flow of NOK 4.43 billion underscores efficient liquidity management, while modest capital expenditures (NOK -72 million) indicate disciplined investment. Diluted EPS of NOK 40.98 highlights strong earnings distribution across its share base.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its high net income relative to revenue, supported by low debt levels (total debt reported as zero) and a conservative capital structure. Its beta of 0.496 suggests lower volatility compared to the broader market, aligning with its stable regional focus and prudent risk management.

Balance Sheet And Financial Health

Sparebanken Vest maintains a solid balance sheet, with NOK 483 million in cash and equivalents and no reported total debt, indicating strong financial health. The absence of leverage and consistent cash flow generation positions the bank favorably to navigate economic cycles and sustain its dividend policy.

Growth Trends And Dividend Policy

The bank’s growth is anchored in its regional market dominance, with a dividend per share of NOK 8.5 reflecting a commitment to shareholder returns. Its historical stability and low beta suggest steady, rather than aggressive, growth, aligned with its community-focused model.

Valuation And Market Expectations

With a market capitalization of NOK 25.97 billion, Sparebanken Vest trades at a valuation reflective of its regional banking niche and earnings stability. The low beta implies market expectations of continued resilience, though limited exposure to high-growth sectors may cap premium valuation potential.

Strategic Advantages And Outlook

Sparebanken Vest’s strategic advantages include its entrenched regional presence, diversified revenue streams, and conservative financial management. The outlook remains stable, supported by Norway’s robust economy, though competition and interest rate sensitivity pose moderate risks. Its long-term focus on customer-centric services and capital efficiency should sustain performance.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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