investorscraft@gmail.com

Intrinsic ValueThurgauer Kantonalbank (0QS4.L)

Previous Close£169.50
Intrinsic Value
Upside potential
Previous Close
£169.50

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

Thurgauer Kantonalbank operates as a regional Swiss bank, offering a comprehensive suite of financial services tailored to private individuals, businesses, and public sector clients. Its core revenue model is built on traditional banking activities, including deposits, loans, mortgages, and asset management, supplemented by fee-based services such as financial planning and investment advisory. The bank maintains a strong regional presence with 28 branches and 70 ATMs, reinforcing its accessibility and customer-centric approach in the Thurgau canton. Positioned within the competitive Swiss banking sector, Thurgauer Kantonalbank differentiates itself through localized expertise, stability, and a long-standing reputation since its founding in 1871. While it faces competition from larger national and international banks, its focus on personalized service and community engagement solidifies its niche market position. The bank’s diversified offerings, including digital banking solutions like mobile payment and online services, align with evolving customer preferences while retaining traditional strengths in real estate and guarantees.

Revenue Profitability And Efficiency

Thurgauer Kantonalbank reported revenue of CHF 677 million for the fiscal year, with net income reaching CHF 158 million, reflecting a healthy profit margin. The bank’s diluted EPS of CHF 39.51 underscores its earnings capability, while operating cash flow of CHF 259 million indicates robust liquidity generation. Capital expenditures of CHF -14.1 million suggest disciplined investment in infrastructure, balancing growth with cost efficiency.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with a net income of CHF 158 million derived from its diversified revenue streams. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. The low beta of 0.005 highlights the bank’s stability, though it may also indicate limited exposure to broader market volatility.

Balance Sheet And Financial Health

Thurgauer Kantonalbank’s balance sheet reflects a total debt of CHF 13.1 billion, typical for a regional bank leveraging deposits and loans. The absence of reported cash equivalents suggests liquidity management through other means, while its market capitalization of CHF 610 million aligns with its regional scale. The bank’s financial health appears stable, supported by consistent profitability and operational cash flows.

Growth Trends And Dividend Policy

The bank’s growth is likely tied to regional economic conditions and its ability to expand digital services. A dividend per share of CHF 3.3 indicates a commitment to shareholder returns, supported by its earnings stability. With 4 million shares outstanding, the dividend payout appears sustainable, though future growth may depend on broader interest rate and economic trends.

Valuation And Market Expectations

Trading on the LSE with a market cap of CHF 610 million, the bank’s valuation reflects its regional focus and steady performance. The low beta suggests investors perceive it as a defensive holding, with expectations anchored to stable, albeit modest, growth in line with its traditional banking model.

Strategic Advantages And Outlook

Thurgauer Kantonalbank’s strategic advantages lie in its deep regional roots, diversified service offerings, and adaptability to digital trends. The outlook remains stable, with potential growth tied to Switzerland’s robust financial sector and the bank’s ability to maintain its niche. Challenges include competitive pressures and interest rate sensitivity, but its long-term reputation positions it well for sustained performance.

Sources

Company description, financial data from disclosed filings, and market data from exchange listings.

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