investorscraft@gmail.com

Intrinsic ValueBasellandschaftliche Kantonalbank (BLKB.SW)

Previous CloseCHF1,135.00
Intrinsic Value
Upside potential
Previous Close
CHF1,135.00

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

Basellandschaftliche Kantonalbank (BLKB) is a Swiss regional bank deeply embedded in the financial ecosystem of Basel-Landschaft, serving private, institutional, business, and public sector clients. Its core revenue model revolves around traditional banking services, including savings and deposit products, mortgage-backed loans, and securities-backed lending, supplemented by trading activities in foreign exchange, precious metals, and securities. The bank differentiates itself through a diversified service portfolio, encompassing financial consulting, insurance brokerage, and specialized logistics solutions, which enhance client retention and cross-selling opportunities. Operating through 20 branches and a mobile banking platform, BLKB maintains a strong regional presence, leveraging its long-standing reputation since 1864 to foster trust and stability in a competitive Swiss banking sector. Its niche focus on Basel-Landschaft allows for tailored customer relationships, though its growth is inherently tied to the economic dynamics of the canton.

Revenue Profitability And Efficiency

BLKB reported revenue of CHF 475.9 million for the period, with net income of CHF 166.4 million, reflecting a robust net margin of approximately 35%. The bank’s diluted EPS of CHF 295.41 underscores its earnings capacity, though the negative operating cash flow of CHF -589 million, partly offset by modest capital expenditures of CHF -46.8 million, suggests significant liquidity management activities or investment outflows during the period.

Earnings Power And Capital Efficiency

The bank’s earnings power is anchored in its low-risk regional lending and diversified fee-based services, as evidenced by its steady net income. With no reported total debt and CHF 7.55 billion in cash and equivalents, BLKB demonstrates strong capital efficiency and liquidity, though the absence of leverage may indicate conservative balance sheet management, potentially limiting returns in a low-interest-rate environment.

Balance Sheet And Financial Health

BLKB’s balance sheet is notably resilient, with zero debt and substantial cash reserves, positioning it well for economic downturns. The bank’s conservative approach to leverage, while ensuring stability, may constrain growth opportunities compared to peers employing more aggressive capital structures. Its high liquidity ratio further reinforces its capacity to meet obligations and absorb shocks.

Growth Trends And Dividend Policy

BLKB’s growth is likely tied to regional economic conditions, with limited geographic diversification. The bank’s dividend policy, offering CHF 42 per share, reflects a commitment to shareholder returns, supported by its profitability and strong balance sheet. However, its regional focus may cap long-term growth unless expansion strategies are pursued.

Valuation And Market Expectations

With a market cap of CHF 527.2 million and a beta of 0.009, BLKB is perceived as a low-volatility, defensive investment. Its valuation metrics, including a P/E ratio derived from its EPS, suggest modest market expectations, aligning with its regional banking profile and conservative financial stance.

Strategic Advantages And Outlook

BLKB’s strategic advantages lie in its regional dominance, trusted brand, and diversified service offerings. The outlook remains stable, though dependent on local economic performance. Opportunities may arise from digital banking enhancements, while risks include interest rate pressures and limited scalability beyond Basel-Landschaft.

Sources

Company description, financial data from public disclosures, and market metrics from the Swiss Exchange (SIX).

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