investorscraft@gmail.com

Intrinsic ValueLuzerner Kantonalbank AG (0QNU.L)

Previous Close£98.74
Intrinsic Value
Upside potential
Previous Close
£98.74

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

Luzerner Kantonalbank AG operates as a regional Swiss bank, offering a comprehensive suite of financial services tailored to individuals, businesses, and institutions in the Lucerne canton. Its core revenue model is built on traditional banking activities, including deposits, loans, and fee-based services such as asset management, financial planning, and trade finance. The bank differentiates itself through its strong regional presence, with 26 branches ensuring proximity to its clientele. Luzerner Kantonalbank AG benefits from its historical roots and government-backed stability, positioning it as a trusted financial partner in a competitive Swiss banking sector dominated by larger players like UBS and Credit Suisse. Its focus on personalized advisory services and local market expertise allows it to maintain a loyal customer base while navigating regulatory complexities and digital transformation trends reshaping the industry.

Revenue Profitability And Efficiency

In its latest fiscal year, Luzerner Kantonalbank AG reported revenue of CHF 704.8 million and net income of CHF 286.6 million, reflecting a robust profitability margin. The bank’s diluted EPS stood at CHF 5.72, supported by efficient operations and disciplined cost management. Operating cash flow was strong at CHF 823.0 million, while capital expenditures were minimal at CHF -19.4 million, indicating a lean operational structure.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with a net income margin of approximately 40.7%, highlighting its ability to convert revenue into profit effectively. Its capital efficiency is further underscored by a substantial cash position of CHF 8.2 billion and no reported debt, suggesting a conservative yet highly liquid balance sheet. This positions the bank well for organic growth and potential strategic investments.

Balance Sheet And Financial Health

Luzerner Kantonalbank AG maintains a strong balance sheet, with cash and equivalents totaling CHF 8.2 billion and no outstanding debt. This reflects a conservative financial strategy and a low-risk profile. The absence of leverage enhances the bank’s resilience to economic downturns and aligns with its regional focus on stability and long-term customer relationships.

Growth Trends And Dividend Policy

The bank has demonstrated consistent performance, supported by its regional market dominance and diversified revenue streams. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 2.6, offering a yield that aligns with Swiss banking peers. Growth prospects are tied to organic expansion and digital transformation initiatives, though its regional focus may limit scalability compared to larger competitors.

Valuation And Market Expectations

With a market capitalization of CHF 3.4 billion and a beta of 0.21, Luzerner Kantonalbank AG is perceived as a low-volatility investment. Its valuation reflects its stable earnings, strong balance sheet, and regional niche. Investors likely prize its defensive qualities and reliable dividend payouts in a sector facing broader macroeconomic uncertainties.

Strategic Advantages And Outlook

Luzerner Kantonalbank AG’s strategic advantages lie in its deep regional roots, government backing, and conservative risk management. The outlook remains stable, with growth driven by digital adoption and sustained demand for localized financial services. However, competition from larger banks and fintech disruptors poses long-term challenges, requiring ongoing innovation to maintain its market position.

Sources

Company filings, London Stock Exchange data, 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