investorscraft@gmail.com

Intrinsic ValueValartis Group AG (0RPP.L)

Previous Close£12.50
Intrinsic Value
Upside potential
Previous Close
£12.50

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

Valartis Group AG operates as a specialized financial services provider, focusing on corporate finance, M&A advisory, and real estate project management. The firm serves mid-sized companies across Switzerland, Europe, and Russia, offering tailored consulting services for both listed and private entities. Its diversified revenue streams include equity investments, which complement its advisory business, positioning it as a niche player in capital markets. The company’s subsidiary structure under MCG Holding SA provides stability, though its geographic concentration in Europe and Russia introduces regional risks. Valartis differentiates itself through deep sector expertise and a hands-on approach to client engagements, though its smaller scale limits direct competition with global investment banks. The firm’s real estate project management arm adds another layer of diversification, though its contribution to overall profitability remains secondary to advisory services.

Revenue Profitability And Efficiency

Valartis reported CHF 4.21 million in revenue for the period, with net income of CHF 7.01 million, reflecting strong profitability despite modest top-line growth. The diluted EPS of CHF 2.53 underscores efficient earnings conversion, though negative operating cash flow (CHF -0.62 million) and capital expenditures (CHF -1.66 million) suggest reinvestment challenges or timing disparities in cash flows.

Earnings Power And Capital Efficiency

The company’s net income significantly exceeds its revenue, indicating non-operational income sources such as equity investments or one-time gains. With no debt and CHF 15.06 million in cash, Valartis maintains a robust balance sheet, though its capital efficiency metrics are skewed by irregular earnings drivers rather than recurring advisory revenue.

Balance Sheet And Financial Health

Valartis exhibits exceptional financial health, with zero debt and cash reserves of CHF 15.06 million, providing ample liquidity for operations or strategic initiatives. The absence of leverage and strong cash position mitigate risks associated with its cyclical advisory business, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company’s growth appears uneven, with net income outpacing revenue, likely due to investment gains. A dividend of CHF 0.50 per share signals a commitment to shareholder returns, though the payout ratio remains conservative relative to earnings. Real estate and equity investments may drive future growth, but reliance on advisory fees introduces volatility.

Valuation And Market Expectations

With a market cap of CHF 28.61 million and a beta of 0.087, Valartis trades as a low-volatility micro-cap stock. Its valuation reflects niche positioning and limited liquidity, with investors likely pricing in regional risks and dependence on non-recurring income streams. The premium to book value suggests optimism about its equity portfolio.

Strategic Advantages And Outlook

Valartis benefits from a debt-free structure and specialized expertise in mid-market advisory, but its outlook is tempered by exposure to European economic conditions and reliance on sporadic investment gains. Expansion in real estate or cross-border M&A could diversify revenue, though execution risks persist. The firm’s capital-light model supports resilience, but scalability remains a challenge.

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