investorscraft@gmail.com

Intrinsic ValueBVZ Holding AG (0QML.L)

Previous Close£1,370.00
Intrinsic Value
Upside potential
Previous Close
£1,370.00

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

BVZ Holding AG operates as a key player in Switzerland's rail transportation sector, providing a diversified range of rail-related services. The company's core operations include public transport, rolling stock maintenance, tourism services, and freight transport, supported by infrastructure and real estate management. Its vertically integrated model ensures control over critical assets, enhancing service reliability and operational efficiency. BVZ benefits from Switzerland's robust rail network, positioning it as a stable provider in a regulated, high-demand industry. The company's long-standing presence since 1891 underscores its entrenched market position and adaptability to evolving transportation needs. BVZ's revenue streams are anchored in both passenger and freight segments, with tourism services adding a seasonal premium. Its strategic location in Brig, a transit hub, further strengthens its logistical advantages. While the Swiss rail market is competitive, BVZ's niche expertise in maintenance and infrastructure management provides a defensible moat. The company's real estate activities also contribute ancillary income, diversifying its earnings base.

Revenue Profitability And Efficiency

BVZ reported revenue of CHF 169.4 million for the period, with net income of CHF 21.6 million, reflecting a net margin of approximately 12.7%. Operating cash flow stood at CHF 60.8 million, indicating strong cash conversion. Capital expenditures of CHF 27.4 million suggest ongoing investments in infrastructure and rolling stock, aligning with its asset-heavy model. The company's profitability metrics demonstrate efficient cost management in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 109.41 highlights BVZ's earnings power relative to its modest share count. The company's operating cash flow covers capital expenditures comfortably, with a free cash flow of approximately CHF 33.4 million. This signals robust capital efficiency, though its high total debt of CHF 399.8 million warrants monitoring, given the industry's cyclicality and regulatory dependencies.

Balance Sheet And Financial Health

BVZ's balance sheet shows CHF 74.3 million in cash and equivalents against total debt of CHF 399.8 million, indicating leveraged but manageable liquidity. The debt load is typical for rail operators given infrastructure costs, but the company's stable cash flows provide a cushion. Its asset base, including real estate and rolling stock, offers collateral value, supporting financial flexibility.

Growth Trends And Dividend Policy

Growth is likely tied to Switzerland's rail demand and tourism recovery, with limited near-term expansion prospects due to market saturation. BVZ's dividend of CHF 18 per share reflects a payout ratio of approximately 16% of net income, suggesting a conservative but shareholder-friendly policy. Future dividend sustainability hinges on maintaining stable cash flows and debt servicing capacity.

Valuation And Market Expectations

With a market cap of CHF 191.4 million, BVZ trades at a P/E of around 8.9x, below global rail peers, possibly reflecting its niche focus and leverage. The low beta of 0.207 implies low volatility, aligning with its regulated, utility-like profile. Investors likely prize its defensive earnings and dividend yield over high growth.

Strategic Advantages And Outlook

BVZ's strategic advantages lie in its integrated operations and Swiss rail market stability. Regulatory support for public transport and tourism tailwinds could drive steady demand. However, high debt and limited scalability may cap upside. The outlook remains stable, with efficiency gains and real estate monetization as potential levers.

Sources

Company description, financial metrics from disclosed ticker data

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