investorscraft@gmail.com

Intrinsic ValueGraubündner Kantonalbank (GRKP.SW)

Previous CloseCHF2,020.00
Intrinsic Value
Upside potential
Previous Close
CHF2,020.00

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

Graubündner Kantonalbank (GRKB) is a Swiss regional bank with a strong foothold in the canton of Graubünden, offering a comprehensive suite of banking services tailored to private individuals and businesses. The bank operates through 46 branches, providing retail banking, wealth management, and digital banking solutions. Its core revenue streams include interest income from mortgages and loans, fee-based services such as investment advice, and transactional banking. GRKB distinguishes itself through its deep regional integration, serving as a trusted financial partner for local communities while maintaining a conservative risk profile. The bank’s focus on sustainability is evident in its eco-mortgage offerings, aligning with Switzerland’s broader environmental priorities. Despite its regional focus, GRKB competes effectively with larger Swiss banks by leveraging personalized service and long-standing client relationships. Its market position is reinforced by its cantonal guarantee, which enhances depositor confidence and financial stability.

Revenue Profitability And Efficiency

GRKB reported revenue of CHF 528.4 million for the period, with net income reaching CHF 217.5 million, reflecting a robust profitability margin. The bank’s diluted EPS of CHF 87.32 underscores its earnings strength, supported by efficient cost management and stable interest income. Operating cash flow stood at CHF 822.9 million, indicating strong liquidity generation, while capital expenditures were modest at CHF -15.7 million, highlighting disciplined investment in infrastructure.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by its diversified revenue mix, combining net interest income with fee-based services. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. The high cash and equivalents (CHF 8.02 billion) provide a solid liquidity buffer, while total debt (CHF 6.21 billion) is manageable given the bank’s stable funding profile.

Balance Sheet And Financial Health

GRKB maintains a strong balance sheet, with cash and equivalents significantly outweighing total debt, ensuring financial resilience. The bank’s conservative leverage and ample liquidity position it well to navigate economic uncertainties. Its cantonal guarantee further bolsters depositor confidence, reducing refinancing risks and enhancing long-term stability.

Growth Trends And Dividend Policy

GRKB demonstrates steady growth, supported by its regional focus and diversified service offerings. The bank’s dividend policy is shareholder-friendly, with a dividend per share of CHF 47.5, reflecting its commitment to returning capital while maintaining prudent capital reserves for future expansion.

Valuation And Market Expectations

With a market capitalization of CHF 1.31 billion and a low beta of 0.013, GRKB is perceived as a stable, low-volatility investment. The bank’s valuation reflects its regional dominance and conservative risk profile, with investors likely pricing in steady earnings growth and reliable dividends.

Strategic Advantages And Outlook

GRKB’s strategic advantages include its cantonal guarantee, deep regional roots, and diversified revenue streams. The outlook remains positive, supported by Switzerland’s stable economic environment and the bank’s focus on digital transformation and sustainable finance. However, margin pressures from low interest rates and competitive dynamics pose ongoing challenges.

Sources

Company description, financial data from public disclosures, and market data 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