investorscraft@gmail.com

Intrinsic ValueLiechtensteinische Landesbank AG (0RP8.L)

Previous Close£97.00
Intrinsic Value
Upside potential
Previous Close
£97.00

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

Liechtensteinische Landesbank AG operates as a diversified financial institution with a strong regional presence in Liechtenstein, Switzerland, and Austria, while also serving international clients through its Private Banking and Institutional Clients segments. The bank generates revenue primarily through interest income from loans and deposits, fee-based services such as asset management and investment advice, and trading activities. Its core offerings include retail and corporate banking, private banking, and institutional services, catering to high-net-worth individuals, businesses, and financial institutions. The bank’s market position is reinforced by its long-standing reputation, regulatory stability in Liechtenstein, and a focus on wealth management in key financial hubs like Zurich and Dubai. Despite its niche geographic footprint, the bank competes with larger Swiss and European private banks by emphasizing personalized service, cross-border expertise, and tax-efficient structuring. Its expansion into emerging markets, including the Middle East, reflects a strategic effort to diversify revenue streams beyond traditional European markets.

Revenue Profitability And Efficiency

In its most recent fiscal year, Liechtensteinische Landesbank reported revenue of CHF 1.05 billion, with net income of CHF 167.1 million, translating to a diluted EPS of CHF 5.45. The bank’s operating cash flow was negative at CHF -872.9 million, likely due to liquidity management or investment activities, while capital expenditures stood at CHF -56.0 million. The revenue mix reflects a balance between interest income and fee-based services, though further segmentation would clarify profitability drivers.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its diversified revenue streams, with private banking and institutional services contributing to stable fee income. A diluted EPS of CHF 5.45 suggests moderate capital efficiency, though the negative operating cash flow raises questions about short-term liquidity deployment. The absence of cash and equivalents data limits a full assessment of working capital management.

Balance Sheet And Financial Health

Liechtensteinische Landesbank’s balance sheet shows total debt of CHF 4.19 billion, though the lack of cash and equivalents data prevents a clear net debt calculation. The bank’s market capitalization of CHF 2.47 billion implies a debt-heavy structure, but its low beta (0.259) indicates lower volatility relative to the market, typical for conservative financial institutions. Further details on asset quality and regulatory capital ratios would enhance the analysis.

Growth Trends And Dividend Policy

The bank’s growth strategy includes geographic diversification, particularly in the Middle East, though its core markets remain Europe. A dividend of CHF 2.8 per share signals a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings. However, the negative operating cash flow warrants monitoring for dividend sustainability.

Valuation And Market Expectations

With a market cap of CHF 2.47 billion, the bank trades at a P/E ratio of approximately 14.8x (based on diluted EPS), aligning with regional peers. Its low beta suggests investors view it as a stable, lower-risk holding, though the lack of cash flow visibility may temper valuation optimism.

Strategic Advantages And Outlook

Liechtensteinische Landesbank’s strengths lie in its niche private banking expertise, cross-border capabilities, and Liechtenstein’s regulatory framework. Challenges include competition from larger Swiss banks and reliance on European markets. The outlook hinges on successful international expansion and maintaining asset quality in a rising interest rate environment.

Sources

Company description, financial data from disclosed ticker information, and implied calculations.

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