investorscraft@gmail.com

Intrinsic ValueSwisscom AG (0QKI.L)

Previous Close£630.75
Intrinsic Value
Upside potential
Previous Close
£630.75

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

Swisscom AG is a leading telecommunications provider in Switzerland, with a strong presence in Italy through its Fastweb segment. The company operates across three core segments: Swisscom Switzerland, Fastweb, and Other Operating, delivering a comprehensive suite of services including mobile and fixed-network telephony, broadband, TV, and ICT solutions for both residential and business customers. Swisscom’s diversified revenue streams stem from its robust infrastructure, which supports not only consumer services but also specialized solutions for healthcare, banking, and enterprise clients, reinforcing its market dominance in Switzerland. The company’s strategic focus on digitization, cloud services, and IoT solutions positions it as a key enabler of Switzerland’s digital economy. Its wholesale and roaming services further extend its influence internationally, while its regulated products ensure steady revenue. Swisscom’s vertically integrated model—spanning network ownership, IT services, and retail media—provides a competitive moat against new entrants. Despite operating in a mature market, Swisscom maintains a stronghold due to its reliability, extensive coverage, and government-backed infrastructure role, making it a defensive player in the telecom sector.

Revenue Profitability And Efficiency

Swisscom reported revenue of CHF 11.04 billion for the period, with net income of CHF 1.54 billion, reflecting stable profitability in a competitive market. The company’s operating cash flow of CHF 3.98 billion underscores its ability to generate liquidity, though capital expenditures of CHF 2.29 billion highlight ongoing investments in network infrastructure and digital transformation. Diluted EPS of CHF 29.77 demonstrates efficient earnings distribution.

Earnings Power And Capital Efficiency

Swisscom’s earnings power is supported by its high-margin telecom services and recurring revenue streams from subscriptions and enterprise solutions. The company’s capital efficiency is evident in its ability to fund significant capex while maintaining healthy cash reserves of CHF 1.52 billion. Its low beta of 0.274 suggests resilience to market volatility, aligning with its defensive sector positioning.

Balance Sheet And Financial Health

Swisscom’s balance sheet remains robust, with total debt of CHF 3.64 billion against cash and equivalents of CHF 1.52 billion. The manageable leverage ratio and strong cash flow generation provide financial flexibility. The company’s disciplined approach to debt and investments ensures long-term stability, though its capital-intensive operations require sustained cash flow to support growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by broadband expansion, 5G rollout, and enterprise digitization, though the Swiss market’s saturation limits high organic growth. Swisscom’s dividend policy is shareholder-friendly, with a dividend per share of CHF 22, reflecting its commitment to returning capital. The company’s focus on cost efficiency and incremental innovation supports steady dividend sustainability.

Valuation And Market Expectations

With a market cap of CHF 26.74 billion, Swisscom trades at a premium reflective of its defensive qualities and market leadership. Investors likely value its stable cash flows and dividend yield, though growth expectations remain tempered given the mature telecom landscape. The stock’s low beta aligns with its perception as a safe-haven utility.

Strategic Advantages And Outlook

Swisscom’s strategic advantages include its infrastructure monopoly in Switzerland, diversified service portfolio, and government affiliation, which insulate it from disruptive competition. The outlook remains stable, with growth hinging on ICT expansion and efficiency gains. Regulatory support and Switzerland’s high disposable income provide a favorable backdrop, though international expansion via Fastweb remains a key growth lever.

Sources

Company filings, Bloomberg

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