investorscraft@gmail.com

Intrinsic ValueBâloise Holding AG (0QQ3.L)

Previous Close£151.70
Intrinsic Value
Upside potential
Previous Close
£151.70

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

Bâloise Holding AG is a diversified financial services firm with a strong foothold in the European insurance and banking sectors. The company operates through four key segments: Non-Life Insurance, Life Insurance, Asset Management & Banking, and Other Activities. Its core revenue model is driven by premiums from insurance products, including accident, health, motor, and property coverage, alongside banking and asset management services. Bâloise serves a broad clientele, ranging from individuals to SMEs and industrial clients, leveraging its long-standing reputation since 1863. The firm maintains a competitive edge in Switzerland, Germany, Belgium, and Luxembourg, where it combines regional expertise with a multi-channel distribution strategy. Its subsidiary, Baloise Bank SoBa, further diversifies revenue streams by offering retail banking services. The company’s market position is reinforced by its integrated approach, blending insurance underwriting with investment management, which enhances cross-selling opportunities and customer retention. Bâloise’s strategic focus on digital transformation and sustainable investments aligns with evolving consumer preferences, positioning it as a resilient player in a mature but highly regulated industry.

Revenue Profitability And Efficiency

In FY 2023, Bâloise reported revenue of CHF 5.79 billion, with net income of CHF 239.6 million, reflecting a diluted EPS of CHF 5.29. Operating cash flow stood at CHF 495.5 million, indicating robust liquidity generation. The company’s capital expenditures were modest at CHF -16.2 million, suggesting disciplined investment in maintaining operational efficiency. The revenue mix underscores the stability of its insurance premiums, while banking and asset management contribute supplementary income streams.

Earnings Power And Capital Efficiency

Bâloise’s earnings power is anchored in its underwriting profitability and disciplined risk management. The firm’s diversified portfolio mitigates sector-specific volatility, while its asset management segment enhances returns on invested capital. The diluted EPS of CHF 5.29 demonstrates steady earnings distribution, supported by efficient capital allocation across insurance and banking operations. The company’s beta of 0.656 indicates lower volatility relative to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Bâloise maintains a solid balance sheet with CHF 2.8 billion in cash and equivalents, providing ample liquidity. Total debt of CHF 5.27 billion reflects the capital-intensive nature of the insurance industry, but the firm’s strong cash flow generation supports its leverage profile. The company’s financial health is further reinforced by its ability to meet policyholder obligations and invest in growth initiatives without compromising stability.

Growth Trends And Dividend Policy

Bâloise has demonstrated consistent dividend payments, with a FY 2023 dividend per share of CHF 8.1, underscoring its commitment to shareholder returns. Growth trends are tempered by the mature nature of its core markets, but strategic initiatives in digitalization and sustainability may unlock incremental opportunities. The firm’s focus on cross-selling and regional expansion could drive modest top-line growth in the medium term.

Valuation And Market Expectations

With a market capitalization of CHF 7.12 billion, Bâloise trades at a valuation reflective of its stable but low-growth profile. The company’s beta of 0.656 suggests it is perceived as a defensive stock, likely attracting income-focused investors. Market expectations are aligned with its steady earnings and dividend yield, though premium growth may face headwinds from competitive pressures and regulatory scrutiny.

Strategic Advantages And Outlook

Bâloise’s strategic advantages include its diversified revenue base, strong brand equity, and regional expertise. The outlook remains stable, supported by its resilient business model and focus on operational efficiency. Challenges include regulatory changes and low interest rates, but the firm’s adaptive strategies position it well to navigate these hurdles. Long-term success will hinge on its ability to innovate and capitalize on emerging market trends.

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