investorscraft@gmail.com

Intrinsic ValueBanque Cantonale de Genève S.A. (BCGE.SW)

Previous CloseCHF27.80
Intrinsic Value
Upside potential
Previous Close
CHF27.80

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

Banque Cantonale de Genève SA (BCGE) is a Swiss regional bank with a diversified financial services portfolio catering to private, corporate, and institutional clients. The bank operates across retail banking, private banking, corporate finance, and asset management, supported by a network of 21 branches and international offices in key financial hubs like Dubai and Hong Kong. Its core revenue streams include interest income from lending, fee-based services, and wealth management, positioning it as a trusted local player with international reach. BCGE’s market position is reinforced by its long-standing presence since 1816, deep regional expertise, and a client-centric approach. The bank differentiates itself through specialized services such as international commodity trade finance and real estate brokerage, which complement its traditional banking operations. While it faces competition from larger Swiss banks, BCGE maintains a strong foothold in Geneva and French-speaking Switzerland, leveraging its regional brand loyalty and tailored financial solutions.

Revenue Profitability And Efficiency

BCGE reported revenue of CHF 585.5 million for the period, with net income reaching CHF 219.2 million, reflecting a robust profitability margin. The bank’s diluted EPS of CHF 30.73 underscores its earnings capacity, though negative operating cash flow of CHF 61.1 million suggests short-term liquidity pressures, possibly tied to loan growth or investment activities. Capital expenditures were negligible, indicating efficient asset utilization.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its net income of CHF 219.2 million, supported by diversified revenue streams. With CHF 7.03 billion in cash and equivalents against CHF 8.69 billion in total debt, BCGE maintains a balanced leverage profile. Its ability to generate consistent returns despite market volatility is reflected in its slightly negative beta (-0.008), indicating low correlation with broader market movements.

Balance Sheet And Financial Health

BCGE’s balance sheet shows strong liquidity, with CHF 7.03 billion in cash and equivalents, though total debt of CHF 8.69 billion suggests moderate leverage. The absence of significant capital expenditures points to disciplined financial management. The bank’s asset-heavy structure aligns with its lending-focused model, while its regional focus mitigates systemic risks.

Growth Trends And Dividend Policy

The bank’s growth is anchored in its regional and niche international services, with a dividend payout of CHF 1.6 per share, signaling shareholder-friendly policies. While revenue growth trends are not explicitly detailed, its stable net income and international expansion efforts suggest steady, risk-managed growth.

Valuation And Market Expectations

With a market cap of CHF 1.72 billion, BCGE trades at a valuation reflective of its regional banking focus. Investors likely prize its stability and dividend yield, though its negative beta implies limited sensitivity to market swings, potentially appealing to conservative portfolios.

Strategic Advantages And Outlook

BCGE’s strategic advantages lie in its regional dominance, diversified service offerings, and international niche capabilities. The outlook remains stable, supported by its long-term client relationships and prudent risk management. Challenges include competitive pressures from larger banks, but its specialized services and local expertise provide a defensible position.

Sources

Company description, financial data from public disclosures

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