investorscraft@gmail.com

Intrinsic ValueBerner Kantonalbank AG (0QM2.L)

Previous Close£323.91
Intrinsic Value
Upside potential
Previous Close
£323.91

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

Berner Kantonalbank AG operates as a Swiss cantonal bank, providing a comprehensive suite of banking and financial services tailored to private individuals and corporate clients. The bank’s core revenue model is built on traditional banking activities, including deposit-taking, lending (particularly mortgages), and asset management, supplemented by fee-based services such as investment advisory and securities trading. With a strong regional presence through its 60 branches, the bank serves as a key financial intermediary in the canton of Bern, leveraging its deep-rooted community ties and regulatory advantages as a state-guaranteed institution. Berner Kantonalbank differentiates itself through its focus on personalized service, local market expertise, and a diversified product portfolio that spans savings accounts, pension solutions, and business financing. While it faces competition from larger Swiss banks and digital disruptors, its cantonal status provides stability and trust, reinforcing its position as a reliable financial partner for SMEs and retail customers in its core market.

Revenue Profitability And Efficiency

In its latest fiscal year, Berner Kantonalbank reported revenue of CHF 562 million, with net income reaching CHF 180.7 million, reflecting steady profitability. The bank’s operating cash flow stood at CHF 420.6 million, supported by robust interest income and fee-based services. Capital expenditures of CHF -41.8 million indicate disciplined investment in infrastructure and digital capabilities, aligning with industry trends toward efficiency.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, driven by its diversified revenue streams and low-cost deposit base. With no reported total debt and CHF 6.73 billion in cash and equivalents, Berner Kantonalbank maintains a conservative capital structure, ensuring resilience in volatile markets. Its cantonal guarantee further bolsters its credit profile, enabling efficient capital deployment.

Balance Sheet And Financial Health

Berner Kantonalbank’s balance sheet reflects strong liquidity, with cash and equivalents covering a significant portion of its obligations. The absence of debt underscores its conservative financial management, while its state-backed status provides additional stability. The bank’s asset quality remains sound, supported by its focus on secured lending and regional market expertise.

Growth Trends And Dividend Policy

The bank has maintained a consistent dividend policy, with a dividend per share of CHF 10.4, appealing to income-focused investors. Growth is likely to be moderate, tied to regional economic conditions and its ability to expand digital offerings. Its historical focus on stability over aggressive expansion aligns with its cantonal mandate.

Valuation And Market Expectations

With a market capitalization of CHF 2.32 billion and a beta of 0.13, Berner Kantonalbank is perceived as a low-volatility investment. The bank’s valuation reflects its steady earnings, conservative risk profile, and cantonal backing, though its regional focus may limit upside compared to larger peers.

Strategic Advantages And Outlook

Berner Kantonalbank’s strategic advantages include its cantonal guarantee, strong local presence, and diversified revenue mix. The outlook remains stable, with opportunities in digital transformation and SME financing. However, margin pressures from low interest rates and competition pose challenges, requiring continued focus on cost efficiency and customer retention.

Sources

Company description, financial data from disclosed reports, and market data from the London Stock Exchange.

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