investorscraft@gmail.com

Intrinsic ValueSwiss Life Holding AG (0QMG.L)

Previous Close£847.50
Intrinsic Value
Upside potential
Previous Close
£847.50

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

Swiss Life Holding AG is a leading diversified insurer operating primarily in Switzerland, France, and Germany, with additional international and asset management segments. The company specializes in life insurance, pensions, and financial solutions, catering to both private and corporate clients through a multi-channel distribution network. Its core revenue model is driven by premium income from life and pension products, complemented by fee-based asset management services. Swiss Life differentiates itself through strong brand recognition, a diversified product portfolio, and a focus on long-term customer relationships. The company operates under multiple regional brands, including Swiss Life Select, Tecis, and Horbach, allowing it to tailor offerings to local market needs. Its asset management division further enhances profitability by leveraging its insurance float for investments. Swiss Life maintains a competitive edge through its integrated financial advisory services and a robust digital infrastructure, positioning it as a trusted partner in wealth preservation and retirement planning across Europe.

Revenue Profitability And Efficiency

Swiss Life reported CHF 14.43 billion in revenue for the period, with net income of CHF 1.21 billion, reflecting a disciplined underwriting approach and efficient capital deployment. The diluted EPS of CHF 42.29 underscores strong profitability, while operating cash flow of CHF 186 million indicates steady liquidity generation. Capital expenditures of CHF -110 million suggest prudent investment in technology and infrastructure to support long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified insurance portfolio and asset management operations, which generate stable fee income. Swiss Life’s ability to maintain profitability amid low-interest-rate environments highlights its underwriting discipline and investment acumen. The firm’s capital efficiency is evident in its ability to generate consistent returns while managing a substantial asset base.

Balance Sheet And Financial Health

Swiss Life’s balance sheet remains robust, with CHF 5.06 billion in cash and equivalents against total debt of CHF 9.41 billion. The company’s liquidity position is solid, supported by strong operating cash flows. Its leverage is manageable given the long-term nature of its liabilities, and its asset-liability matching strategy mitigates interest rate risks.

Growth Trends And Dividend Policy

Swiss Life has demonstrated steady growth in its core markets, driven by demand for retirement and wealth management solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 35, reflecting its commitment to returning capital while retaining sufficient funds for strategic investments. Future growth is expected to be supported by cross-border expansion and digital transformation initiatives.

Valuation And Market Expectations

With a market capitalization of CHF 16.43 billion and a beta of 0.941, Swiss Life is valued as a stable, low-volatility player in the insurance sector. The market appears to price in steady earnings growth, supported by its strong market position and diversified revenue streams. Valuation multiples suggest confidence in its ability to sustain profitability and navigate regulatory challenges.

Strategic Advantages And Outlook

Swiss Life’s strategic advantages include its strong brand equity, diversified geographic footprint, and integrated financial services model. The outlook remains positive, with opportunities in aging populations and rising demand for pension products. Challenges include regulatory pressures and competitive dynamics, but the company’s focus on innovation and customer-centric solutions positions it well for sustained performance.

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