investorscraft@gmail.com

Intrinsic ValueBasler Kantonalbank (0QLU.L)

Previous Close£98.00
Intrinsic Value
Upside potential
Previous Close
£98.00

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

Basler Kantonalbank operates as a regional Swiss bank, providing a comprehensive suite of financial services to private and business clients. Its core revenue model is anchored in traditional banking activities, including retail deposits, mortgage lending, and corporate financing, supplemented by fee-based income from wealth management, investment advisory, and trading services. The bank serves a stable Swiss clientele, leveraging its long-standing regional presence and trust-based relationships to maintain a competitive edge in a highly regulated and conservative market. As a cantonal bank, it benefits from implicit government backing, reinforcing its credibility in retail and SME banking. The bank’s digital offerings, including e-banking and mobile services, align with evolving customer preferences, though it faces competition from larger Swiss banks and fintech disruptors. Its niche in Basel’s regional economy provides resilience, but growth prospects are tempered by Switzerland’s mature financial sector and low-interest-rate environment.

Revenue Profitability And Efficiency

In FY 2024, Basler Kantonalbank reported revenue of CHF 1.57 billion, with net income of CHF 186 million, reflecting a net margin of approximately 11.9%. The bank’s operating cash flow stood at CHF 487 million, indicating robust liquidity generation. Capital expenditures were modest at CHF -14 million, suggesting a focus on maintaining rather than aggressively expanding infrastructure. The diluted EPS of CHF 4.56 underscores steady earnings distribution.

Earnings Power And Capital Efficiency

The bank’s earnings are driven by a balanced mix of interest income and fee-based services, with a conservative beta of 0.078 indicating low volatility relative to the market. Its capital efficiency is constrained by the capital-intensive nature of regional banking, though its cantonal status provides stability. The absence of reported cash equivalents suggests liquidity is managed through other balance sheet items.

Balance Sheet And Financial Health

Basler Kantonalbank’s total debt of CHF 17.63 billion reflects its lending activities, typical for a regional bank. The lack of disclosed cash equivalents complicates liquidity assessment, but its operating cash flow coverage and cantonal backing mitigate refinancing risks. The bank’s financial health appears stable, supported by its entrenched market position and regulatory safeguards inherent to Swiss banking.

Growth Trends And Dividend Policy

Growth is likely to remain muted, aligned with Switzerland’s low-growth banking sector. The bank’s dividend of CHF 4.50 per share signals a commitment to shareholder returns, with a payout ratio of approximately 98.7% of diluted EPS, indicating limited reinvestment flexibility. This policy may appeal to income-focused investors but could constrain long-term capital appreciation.

Valuation And Market Expectations

With a market cap of CHF 397 million, the bank trades at a P/E of around 2.1x based on diluted EPS, suggesting undervaluation relative to peers. However, this may reflect market skepticism about growth prospects or sector-wide headwinds. The low beta implies investors view it as a defensive holding.

Strategic Advantages And Outlook

Basler Kantonalbank’s strategic advantages include its regional dominance, cantonal support, and diversified revenue streams. However, its outlook is cautious due to interest rate pressures and competitive dynamics. Digitalization and cost management will be critical to sustaining profitability, while its dividend policy may limit agility. The bank is well-positioned for stability but not high growth.

Sources

Company description, financial data from disclosed ticker information, and implied calculations.

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