investorscraft@gmail.com

Intrinsic ValueBâloise Holding AG (BALN.SW)

Previous CloseCHF198.00
Intrinsic Value
Upside potential
Previous Close
CHF198.00

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

Bâloise Holding AG is a diversified financial services firm operating primarily in Switzerland, Germany, Belgium, and Luxembourg, with a strong focus on insurance and banking. The company’s core revenue model is built around its Non-Life and Life insurance segments, which provide a broad range of products including accident, health, motor, and property insurance, as well as endowment policies and annuities. Its Asset Management & Banking segment, through Baloise Bank SoBa, complements its insurance offerings with banking and investment services. Bâloise serves individuals, SMEs, and industrial clients, leveraging its long-standing market presence since 1863 to maintain a competitive edge. The firm’s diversified portfolio and regional expertise position it as a mid-tier player in the European insurance market, balancing stability with growth opportunities in niche segments like unit-linked life insurance and asset management. Its integrated approach—combining insurance underwriting, banking, and investment services—enhances cross-selling potential and customer retention.

Revenue Profitability And Efficiency

Bâloise reported revenue of CHF 6.36 billion for the period, with net income of CHF 384.8 million, reflecting a margin of approximately 6%. Diluted EPS stood at CHF 8.47, while operating cash flow was CHF 122.6 million, indicating moderate cash generation relative to earnings. Capital expenditures were minimal at CHF -28.9 million, suggesting a capital-light operational model typical of insurance firms.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its underwriting profitability and investment income, with a beta of 0.656 indicating lower volatility compared to the broader market. The diluted EPS of CHF 8.47 underscores steady earnings power, though the modest operating cash flow suggests some inefficiencies in converting premiums into cash. The asset-heavy balance sheet, with CHF 2.71 billion in cash, supports liquidity but may weigh on ROE.

Balance Sheet And Financial Health

Bâloise maintains a robust balance sheet with CHF 2.71 billion in cash and equivalents, offset by total debt of CHF 5.75 billion. The debt level is manageable given the firm’s insurance liabilities structure and regulatory capital requirements. The liquidity position is solid, though the high debt-to-equity ratio warrants monitoring in rising interest rate environments.

Growth Trends And Dividend Policy

The company exhibits stable growth, supported by its diversified insurance offerings and regional market penetration. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 8.1, reflecting a payout ratio aligned with industry peers. Growth prospects are tied to organic expansion in core markets and selective asset management opportunities.

Valuation And Market Expectations

With a market cap of CHF 8.74 billion, Bâloise trades at a valuation reflective of its mid-tier position in the insurance sector. The beta of 0.656 suggests lower risk perception, while the dividend yield and earnings multiples align with stable, low-growth expectations. Market sentiment appears neutral, pricing in steady but unspectacular performance.

Strategic Advantages And Outlook

Bâloise’s strategic advantages lie in its integrated insurance-banking model and entrenched regional presence. The outlook remains stable, with growth likely driven by cross-selling synergies and operational efficiency improvements. Challenges include competitive pressures in core markets and interest rate sensitivity in its investment portfolio. The firm’s long-term resilience is supported by its diversified revenue streams.

Sources

Company filings, Bloomberg

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