investorscraft@gmail.com

Intrinsic ValueHypothekarbank Lenzburg AG (HBLN.SW)

Previous CloseCHF4,060.00
Intrinsic Value
Upside potential
Previous Close
CHF4,060.00

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

Hypothekarbank Lenzburg AG operates as a regional Swiss bank specializing in mortgage lending and retail banking services. The company serves private customers and businesses primarily in the Aargau region, offering a comprehensive suite of financial products, including savings accounts, real estate financing, investment solutions, and pension planning. Its localized presence, with 13 branches and 2 advisory offices, allows it to maintain strong client relationships and deep market penetration in its core region. The bank’s revenue model is anchored in traditional interest income from mortgages, supplemented by fee-based services such as financial planning and tax advisory. While it operates in a competitive Swiss banking landscape dominated by larger institutions, Hypothekarbank Lenzburg differentiates itself through personalized service and a focus on regional clientele. Its conservative approach to lending and stable deposit base contribute to its resilience in economic downturns, though its growth prospects remain tied to the regional real estate market and demographic trends.

Revenue Profitability And Efficiency

Hypothekarbank Lenzburg reported CHF 109.9 million in revenue for the period, with net income of CHF 20.46 million, reflecting a stable profitability margin. The bank’s diluted EPS of CHF 284.89 underscores its ability to generate earnings efficiently despite operating in a low-interest-rate environment. Negative operating cash flow of CHF 405.4 million suggests significant lending activity, while modest capital expenditures of CHF 1.84 million indicate disciplined cost management.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by its mortgage portfolio and fee-based services, with a strong capital efficiency evidenced by its zero total debt and CHF 853.49 million in cash and equivalents. This conservative balance sheet structure supports its ability to weather economic volatility while maintaining liquidity for lending opportunities.

Balance Sheet And Financial Health

Hypothekarbank Lenzburg maintains a robust financial position, with no debt and substantial cash reserves. Its liquidity position, coupled with a focus on low-risk mortgage lending, ensures stability. The bank’s capital adequacy ratios are likely strong, though specific regulatory metrics are not provided. Its conservative approach minimizes leverage risk, aligning with its regional banking model.

Growth Trends And Dividend Policy

Growth is constrained by the bank’s regional focus, though its dividend policy reflects a commitment to shareholder returns, with a dividend per share of CHF 120. The lack of significant expansion initiatives suggests a focus on organic growth within its existing market, with limited exposure to broader Swiss or international banking trends.

Valuation And Market Expectations

With a market capitalization of CHF 290.25 million and a beta of 0.054, the bank is perceived as a low-volatility investment. Its valuation reflects its niche positioning and steady earnings, though limited growth prospects may cap upside potential. Investors likely prioritize its dividend yield and stability over aggressive appreciation.

Strategic Advantages And Outlook

Hypothekarbank Lenzburg’s strategic advantages lie in its regional expertise, conservative risk management, and strong client relationships. The outlook remains stable, with performance tied to the Swiss real estate market and local economic conditions. While not positioned for rapid growth, its resilience and dividend reliability make it a defensive holding in the financial sector.

Sources

Company description, financial data from disclosed metrics

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