investorscraft@gmail.com

Intrinsic ValueUBS Group AG (0R3T.L)

Previous Close£36.72
Intrinsic Value
Upside potential
Previous Close
£36.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UBS Group AG operates as a global financial services powerhouse, structured around four core divisions: Global Wealth Management, Personal & Corporate Banking, Asset Management, and Investment Bank. The firm serves a diverse clientele, including ultra-high-net-worth individuals, institutional investors, and corporations, offering a comprehensive suite of advisory, lending, and investment solutions. Its Global Wealth Management division is a key differentiator, providing tailored services such as estate planning and structured lending, reinforcing its leadership in high-net-worth client servicing. The Personal & Corporate Banking segment delivers retail and corporate financial products, while Asset Management focuses on multi-strategy investment solutions. The Investment Bank division supports capital markets activities, risk management, and strategic advisory, positioning UBS as a full-service financial institution. With a strong presence in Switzerland and global reach, UBS competes with other diversified banking giants, leveraging its integrated model to cross-sell services and maintain sticky client relationships. The firm’s acquisition of Credit Suisse in 2023 further solidifies its market share in wealth management and investment banking, though integration risks remain.

Revenue Profitability And Efficiency

In FY 2023, UBS reported revenue of CHF 39.6 billion, with net income surging to CHF 27.8 billion, reflecting exceptional gains from the Credit Suisse acquisition. The diluted EPS stood at CHF 8.45, underscoring strong earnings power. Operating cash flow was robust at CHF 33.3 billion, though capital expenditures of CHF -1.7 billion indicate ongoing investments in technology and integration. The firm’s profitability metrics highlight efficient capital deployment and cost synergies from recent consolidation.

Earnings Power And Capital Efficiency

UBS demonstrates formidable earnings power, driven by its diversified revenue streams and scale advantages. The Global Wealth Management division contributes stable fee-based income, while the Investment Bank and Asset Management segments provide cyclical upside. Capital efficiency is evident in its ability to generate high returns on equity, supported by disciplined risk management and a low beta of 0.92, suggesting resilience relative to broader market volatility.

Balance Sheet And Financial Health

UBS maintains a solid balance sheet, with cash and equivalents of CHF 329.4 billion against total debt of CHF 327.6 billion, reflecting prudent liquidity management. The firm’s leverage is balanced by its asset-heavy structure, typical of global banks. Post-acquisition, focus remains on deleveraging and optimizing Credit Suisse’s legacy assets, ensuring long-term financial stability.

Growth Trends And Dividend Policy

UBS’s growth is bolstered by organic expansion in wealth management and synergies from the Credit Suisse integration. The firm paid a dividend of CHF 0.74 per share in FY 2023, signaling confidence in sustained cash flow generation. Future dividend growth may hinge on successful integration and regulatory capital requirements.

Valuation And Market Expectations

With a market cap of CHF 59.6 billion, UBS trades at a premium to peers, reflecting its dominant wealth management franchise and post-acquisition scale. Investors anticipate further cost savings and revenue synergies, though execution risks and macroeconomic headwinds could temper near-term upside.

Strategic Advantages And Outlook

UBS’s strategic advantages include its global wealth management leadership, diversified revenue mix, and enhanced scale post-Credit Suisse. Near-term priorities include integration execution and cost rationalization, while long-term growth will depend on cross-divisional collaboration and digital transformation. Regulatory scrutiny and economic uncertainty pose challenges, but UBS is well-positioned to capitalize on recovery in financial markets.

Sources

UBS Group AG FY 2023 Annual Report, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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