investorscraft@gmail.com

Intrinsic ValueABG Sundal Collier Holding ASA (0IZM.L)

Previous Close£8.06
Intrinsic Value
Upside potential
Previous Close
£8.06

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

ABG Sundal Collier Holding ASA operates as a specialized investment banking and brokerage firm, primarily serving the Nordic markets with a strong presence in Norway, Sweden, and Denmark. The company’s core revenue model is built on corporate financing, including equity and debt capital raising, alongside advisory services for mergers, acquisitions, and real asset transactions. Its secondary brokerage and research services cater to institutional and corporate clients, reinforcing its role as a trusted intermediary in the Nordic financial ecosystem. The firm distinguishes itself through deep regional expertise, enabling tailored solutions for mid-market and large-cap clients. While competing with global investment banks, ABG Sundal Collier maintains a competitive edge by leveraging local market insights and long-standing client relationships. Its diversified service portfolio mitigates cyclical risks, though revenue remains sensitive to capital market activity and transaction volumes in the Nordic region.

Revenue Profitability And Efficiency

In its latest fiscal year, ABG Sundal Collier reported revenue of NOK 1.93 billion, with net income of NOK 307.7 million, reflecting a net margin of approximately 15.9%. The absence of capital expenditures suggests a lean operational model, while operating cash flow of NOK 584.1 million underscores efficient working capital management. The firm’s profitability is closely tied to market conditions, given its reliance on transaction-based fees and advisory mandates.

Earnings Power And Capital Efficiency

The company’s diluted EPS of NOK 0.54 demonstrates moderate earnings power, with returns likely influenced by fluctuating deal volumes in its core markets. Capital efficiency is supported by negligible capex, allowing cash generation to be directed toward dividends or reinvestment in high-margin advisory services. However, the cyclical nature of investment banking may lead to variability in annual earnings.

Balance Sheet And Financial Health

ABG Sundal Collier maintains a solid balance sheet, with NOK 501.8 million in cash and equivalents against total debt of NOK 435.2 million, indicating manageable leverage. The firm’s liquidity position appears robust, providing flexibility to navigate market downturns or pursue strategic initiatives. Its financial health is further reinforced by consistent operating cash flows, though debt levels warrant monitoring in volatile markets.

Growth Trends And Dividend Policy

The company’s growth is contingent on Nordic capital market activity, with recent performance reflecting stable demand for its services. A dividend of NOK 0.50 per share signals a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for opportunistic investments. Long-term growth may hinge on expanding its advisory footprint or diversifying into adjacent financial services.

Valuation And Market Expectations

With a market capitalization of NOK 3.40 billion and a beta of 0.79, ABG Sundal Collier is perceived as relatively stable compared to broader financial markets. Investors likely price in moderate growth expectations, balancing its regional niche against cyclical risks. Valuation multiples should be assessed against peers with similar geographic and service-line exposures.

Strategic Advantages And Outlook

The firm’s strategic advantages include deep Nordic expertise and a client-centric approach, though it faces competition from global banks and fintech disruptors. Near-term performance will depend on transaction volumes and equity market conditions. A focus on high-value advisory services and potential geographic expansion could enhance resilience, but macroeconomic headwinds remain a key risk.

Sources

Company filings, market data

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