investorscraft@gmail.com

Intrinsic ValueVP Bank AG (0RG7.L)

Previous Close£84.40
Intrinsic Value
Upside potential
Previous Close
£84.40

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

VP Bank AG is a Liechtenstein-based financial institution specializing in private banking, wealth management, and fund solutions. The bank operates across multiple geographies, including Liechtenstein, Switzerland, Luxembourg, and key Asian markets, serving high-net-worth individuals and intermediaries. Its diversified business model spans four segments: Banking Liechtenstein & Regional Markets, Private Banking International, Wealth Management Solutions & Services, and CFO & Corporate Center. This structure allows VP Bank to balance regional expertise with international private banking capabilities, positioning it as a niche player in wealth management. The bank’s focus on cross-border private banking and fund solutions differentiates it from larger universal banks, though it faces competition from both established Swiss private banks and emerging digital wealth platforms. With a presence in financial hubs like Singapore and Hong Kong, VP Bank leverages its Liechtenstein base for regulatory advantages while expanding in growth markets.

Revenue Profitability And Efficiency

VP Bank reported revenue of CHF 330.9 million for the period, with net income of CHF 18.5 million, reflecting a modest but stable profitability profile. The diluted EPS of CHF 2.97 indicates efficient capital allocation, though operating cash flow was negative at CHF -1 billion, likely due to liquidity management or investment activities. The absence of total debt suggests a conservative balance sheet approach, supporting financial resilience.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its private banking and wealth management segments, which generate recurring fee-based income. With no debt and CHF 1.8 billion in cash and equivalents, VP Bank maintains strong liquidity, though the negative operating cash flow warrants scrutiny. The capital-light model, evidenced by minimal capital expenditures (CHF -12.6 million), aligns with its focus on advisory and asset management services.

Balance Sheet And Financial Health

VP Bank’s balance sheet is robust, with CHF 1.8 billion in cash and equivalents and no reported debt, underscoring a low-risk financial structure. The lack of leverage enhances stability, though the negative operating cash flow may indicate short-term liquidity pressures or strategic shifts. The bank’s conservative approach aligns with its private banking focus, prioritizing client asset safety over aggressive growth.

Growth Trends And Dividend Policy

The bank’s growth is tied to its international private banking expansion, particularly in Asia. A dividend of CHF 4 per share reflects a commitment to shareholder returns, though the payout ratio should be monitored against earnings sustainability. Market cap of CHF 467 million suggests modest growth expectations, with beta of 0.288 indicating lower volatility relative to broader markets.

Valuation And Market Expectations

Trading on the LSE with a market cap of CHF 467 million, VP Bank is valued as a niche player. The low beta (0.288) implies muted sensitivity to market swings, typical for private banks. Investors likely price in steady but slow growth, given its regional focus and competition from larger wealth managers.

Strategic Advantages And Outlook

VP Bank’s strengths lie in its Liechtenstein base, offering regulatory flexibility, and its targeted international footprint. Challenges include scaling in competitive Asian markets and adapting to digital disruption. The outlook hinges on executing its cross-border wealth strategy while maintaining cost discipline. Its debt-free position provides flexibility for strategic investments or acquisitions.

Sources

Company filings, London Stock Exchange data

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