investorscraft@gmail.com

Intrinsic ValueGraubündner Kantonalbank (0QLT.L)

Previous Close£2,019.97
Intrinsic Value
Upside potential
Previous Close
£2,019.97

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

Graubündner Kantonalbank (GKB) operates as a regional Swiss bank, primarily serving private individuals and businesses in the Graubünden canton. Its core revenue model is built on traditional banking services, including deposit accounts, lending (mortgages, personal, and construction loans), and wealth management. The bank also offers digital banking solutions, investment products, and payment services, reinforcing its role as a full-service financial institution. With 46 branches, GKB maintains a strong local presence, leveraging its deep regional expertise and long-standing customer relationships to compete against larger national and international banks. Its focus on personalized service and community engagement strengthens its market position in a niche but stable regional banking sector. The bank’s conservative approach aligns with Swiss financial stability, though its growth is somewhat constrained by its geographic concentration.

Revenue Profitability And Efficiency

In its latest fiscal year, GKB reported revenue of CHF 795.8 million and net income of CHF 217.5 million, reflecting a robust profitability margin. The bank’s diluted EPS stood at CHF 87.32, indicating strong earnings per share performance. Operating cash flow was healthy at CHF 579.1 million, though capital expenditures were modest at CHF -19.5 million, suggesting disciplined spending. The revenue-to-income conversion highlights efficient operations, typical of a well-managed regional bank.

Earnings Power And Capital Efficiency

GKB demonstrates solid earnings power, with net income representing a significant portion of revenue. The bank’s ability to generate CHF 579.1 million in operating cash flow underscores its operational efficiency. However, its high total debt of CHF 10.8 billion indicates substantial leverage, which may weigh on capital efficiency metrics. The absence of reported cash reserves suggests liquidity management is tied to its broader balance sheet structure.

Balance Sheet And Financial Health

GKB’s balance sheet shows total debt of CHF 10.8 billion, reflecting its reliance on borrowing to fund operations. The lack of disclosed cash equivalents raises questions about immediate liquidity, though its operating cash flow suggests adequate coverage. As a cantonal bank, it benefits from implicit government support, which bolsters financial stability. Investors should monitor debt levels relative to equity and earnings in future disclosures.

Growth Trends And Dividend Policy

GKB’s growth is likely tied to regional economic conditions, with limited expansion beyond Graubünden. The bank pays a dividend of CHF 47.5 per share, signaling a commitment to shareholder returns. Its conservative growth strategy may limit upside but ensures stability. Future trends will depend on interest rate movements and demand for regional banking services in Switzerland.

Valuation And Market Expectations

With a market cap of CHF 1.29 billion and a beta of 0.013, GKB is viewed as a low-volatility investment. Its valuation reflects steady regional banking performance rather than high growth. Investors likely prize its dividend yield and stability, though the high debt load may temper enthusiasm. Market expectations appear aligned with its niche positioning.

Strategic Advantages And Outlook

GKB’s strategic advantages include its entrenched regional presence, trusted brand, and diversified banking services. Its outlook remains stable, supported by Swiss economic resilience. However, geographic concentration and high leverage pose risks. Digital banking adoption and cost management will be key to maintaining competitiveness in a slowly evolving sector.

Sources

Company description, financial data from disclosed ticker information

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