investorscraft@gmail.com

Intrinsic ValueLeonteq AG (0QNE.L)

Previous Close£14.47
Intrinsic Value
Upside potential
Previous Close
£14.47

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

Leonteq AG operates as a specialized financial services provider, focusing on structured investment products and long-term savings solutions. The company serves both Swiss and international markets through its two core segments: Investment Solutions and Insurance & Wealth Planning Solutions. Its product portfolio includes structured investment instruments, unit-linked retail products with financial guarantees, and digital platforms for savings and retirement planning. Leonteq differentiates itself through its ability to manufacture and distribute complex financial products while offering hedging solutions to institutional partners. The firm collaborates with platform partners and intermediaries, leveraging its expertise in structured finance to cater to retail investors seeking tailored investment opportunities. In a competitive financial services landscape, Leonteq occupies a niche position by combining innovation in product design with a strong focus on risk management and regulatory compliance. Its hybrid approach—blending technology with traditional financial engineering—positions it as a key player in the European structured products market.

Revenue Profitability And Efficiency

Leonteq reported revenue of CHF 214.5 million for the period, with net income of CHF 5.8 million, reflecting modest profitability. The diluted EPS of CHF 0.32 indicates limited earnings power relative to its market capitalization. Operating cash flow was negative at CHF -16.8 million, partly offset by disciplined capital expenditures of CHF -3.3 million, suggesting potential reinvestment needs or operational challenges.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its thin net margin of approximately 2.7%. Capital efficiency metrics are not explicitly provided, but the negative operating cash flow raises questions about working capital management or timing effects in its structured product operations. The business model’s scalability depends on volume growth and margin stability in its core segments.

Balance Sheet And Financial Health

Leonteq maintains a robust liquidity position with CHF 395.7 million in cash and equivalents, against total debt of CHF 89.3 million, indicating a conservative leverage profile. The strong cash reserve provides flexibility for product development or strategic initiatives, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Growth trends are unclear without historical comparatives, but the dividend payout of CHF 3 per share suggests a shareholder-friendly policy, albeit with a high payout ratio relative to earnings. The company’s ability to sustain dividends will depend on improving cash generation and stabilizing profitability in its core segments.

Valuation And Market Expectations

With a market cap of approximately CHF 318.9 million and a beta of 0.63, Leonteq is perceived as less volatile than the broader market. The valuation reflects investor expectations for niche expertise in structured products, though profitability concerns may temper upside potential.

Strategic Advantages And Outlook

Leonteq’s strategic advantages lie in its specialized product offerings and partnerships with financial intermediaries. The outlook hinges on its ability to expand its digital platform and capitalize on demand for structured solutions, though execution risks and margin pressures remain key challenges.

Sources

Company filings, market 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