investorscraft@gmail.com

Intrinsic ValueGlarner Kantonalbank (GLKBN.SW)

Previous CloseCHF22.00
Intrinsic Value
Upside potential
Previous Close
CHF22.00

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

Glarner Kantonalbank operates as a regional bank serving private and corporate clients in the Canton of Glarus and surrounding areas. Its core revenue model is built on traditional banking services, including savings and deposit accounts, mortgage lending, personal loans, and investment management. The bank also offers specialized services such as pension advisory, insurance products, and digital banking solutions, catering to both retail and SME segments. With a strong local presence through five branches and 19 ATMs, the bank leverages its deep regional expertise to maintain customer loyalty and competitive positioning. The Swiss regional banking sector is characterized by stability and conservative risk management, and Glarner Kantonalbank aligns with this ethos while focusing on personalized service. Its long-standing history since 1884 reinforces trust, though its market share remains modest compared to larger Swiss cantonal banks. The bank’s niche focus allows it to avoid direct competition with global players, instead capitalizing on local relationships and community-driven financial solutions.

Revenue Profitability And Efficiency

In its latest fiscal year, Glarner Kantonalbank reported revenue of CHF 93.7 million and net income of CHF 24.3 million, reflecting a net margin of approximately 26%. The absence of capital expenditures suggests efficient operational management, while an operating cash flow of CHF 54 million underscores solid liquidity generation. The bank’s profitability metrics indicate disciplined cost control and effective interest income strategies, typical of regional Swiss banks.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of CHF 1.8 demonstrates steady earnings power, supported by a diversified product portfolio and low beta (0.178), indicating minimal volatility relative to the market. With no significant capital expenditures, Glarner Kantonalbank allocates resources primarily toward lending and liquidity management, optimizing returns on its CHF 3.88 billion debt and CHF 1.62 billion cash reserves.

Balance Sheet And Financial Health

Glarner Kantonalbank maintains a robust balance sheet, with cash and equivalents of CHF 1.62 billion against total debt of CHF 3.88 billion. The high cash position relative to its market cap (CHF 290 million) suggests conservative liquidity management, while the debt load is typical for a regional bank focused on mortgage lending. The absence of capex further reinforces financial stability.

Growth Trends And Dividend Policy

The bank’s growth is likely tied to regional economic conditions, with limited expansion beyond its core market. A dividend of CHF 1 per share reflects a commitment to shareholder returns, though the payout ratio remains moderate. Given its niche focus, organic growth may be constrained unless diversification or digital adoption accelerates.

Valuation And Market Expectations

With a market cap of CHF 290 million, the bank trades at a P/E ratio of approximately 12x, aligning with regional peer valuations. Its low beta suggests investor perception of stability, though limited growth prospects may cap upside. The dividend yield, combined with conservative risk metrics, appeals to income-focused investors.

Strategic Advantages And Outlook

Glarner Kantonalbank’s key strengths include its entrenched local presence, conservative risk profile, and diversified retail banking offerings. Challenges include limited scalability and dependence on regional economic health. The outlook remains stable, with potential upside from digital transformation or strategic partnerships, though its traditional model may limit disruptive growth.

Sources

Company description, financial data from disclosed filings, 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