investorscraft@gmail.com

Intrinsic ValueGlarner Kantonalbank (0QV3.L)

Previous Close£21.85
Intrinsic Value
Upside potential
Previous Close
£21.85

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

Glarner Kantonalbank operates as a regional bank serving private and corporate clients in the Canton of Glarus and surrounding areas. Its core revenue model is built on traditional banking services, including savings accounts, personal loans, mortgages, and investment solutions, supplemented by insurance and pension advisory services. The bank differentiates itself through localized expertise, a strong community presence, and a diversified product suite tailored to regional needs. As a cantonal bank, it benefits from a stable deposit base and a reputation for reliability, positioning it as a trusted financial partner in its market. The bank’s operational footprint includes five branches, a credit factory, and 19 ATMs, ensuring accessibility for its customer base. While its regional focus limits geographic diversification, it also reduces exposure to broader economic volatility, reinforcing its resilience in its core market.

Revenue Profitability And Efficiency

Glarner Kantonalbank reported revenue of CHF 93.7 million for the period, with net income of CHF 24.3 million, reflecting a solid profitability margin. The bank’s operating cash flow of CHF 54 million underscores efficient liquidity management, while negligible capital expenditures suggest a lean operational structure. Its ability to generate steady earnings from traditional banking activities highlights its operational stability.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of CHF 1.8 demonstrates consistent earnings power, supported by a diversified revenue mix. With CHF 1.62 billion in cash and equivalents against CHF 3.88 billion in total debt, the bank maintains a conservative balance sheet. Its low beta of 0.178 indicates minimal sensitivity to market volatility, reinforcing its defensive positioning.

Balance Sheet And Financial Health

Glarner Kantonalbank’s balance sheet reflects a strong liquidity position, with cash and equivalents covering a significant portion of its debt obligations. Total debt of CHF 3.88 billion is balanced by a stable deposit base, typical of regional banks. The absence of reported capital expenditures suggests disciplined financial management and a focus on core banking operations.

Growth Trends And Dividend Policy

The bank’s growth is likely tied to regional economic conditions, with limited expansion beyond its core market. A dividend of CHF 1 per share indicates a shareholder-friendly policy, supported by steady profitability. Its regional focus may constrain aggressive growth but ensures predictable cash flows and dividend sustainability.

Valuation And Market Expectations

With a market cap of CHF 290 million, the bank trades at a modest valuation, reflecting its regional niche and limited scalability. Investors likely prize its stability and dividend yield over high growth potential, aligning with its low-beta profile and conservative financial approach.

Strategic Advantages And Outlook

Glarner Kantonalbank’s strategic advantages lie in its regional dominance, trusted brand, and diversified product offerings. Its outlook remains stable, with growth dependent on local economic trends. The bank’s resilience to broader market fluctuations positions it as a reliable performer in its sector, though its regional concentration may limit upside potential.

Sources

Company description, financial data, and market metrics provided by user; additional context inferred from regional banking sector norms.

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