investorscraft@gmail.com

Intrinsic ValueLeonteq AG (LEON.SW)

Previous CloseCHF14.26
Intrinsic Value
Upside potential
Previous Close
CHF14.26

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

Leonteq AG operates as a specialized provider of structured investment products and long-term savings solutions, serving both Swiss and international markets. The company operates through two core segments: Investment Solutions, which focuses on manufacturing and distributing structured products, and Insurance & Wealth Planning Solutions, offering digital platforms for unit-linked retail products with financial guarantees. Its hybrid approach combines product innovation with a strong distribution network, leveraging partnerships with institutional and financial intermediaries to reach retail investors. Leonteq differentiates itself through its ability to offer hedging solutions for structured products, a niche capability that enhances its competitive positioning in the asset management sector. The company’s digital platform further strengthens its market presence by enabling scalable, tech-driven solutions for wealth planning. While Leonteq operates in a competitive financial services landscape, its focus on structured products and guarantees provides a defensible niche within the broader asset management industry.

Revenue Profitability And Efficiency

In its latest fiscal year, Leonteq reported revenue of CHF 214.5 million, with net income of CHF 5.8 million, reflecting modest profitability. The diluted EPS of CHF 0.32 indicates earnings resilience despite operating cash flow challenges, which stood at CHF -16.8 million. Capital expenditures were limited to CHF -3.3 million, suggesting disciplined cost management. The company’s ability to maintain positive net income amid cash flow pressures highlights its operational adaptability.

Earnings Power And Capital Efficiency

Leonteq’s earnings power is supported by its structured product offerings, though diluted EPS of CHF 0.32 indicates moderate profitability. The negative operating cash flow raises questions about short-term liquidity, but the company’s capital efficiency is somewhat preserved by low capital expenditures. The balance between revenue generation and cash flow management will be critical for sustaining earnings momentum.

Balance Sheet And Financial Health

Leonteq maintains a robust liquidity position with CHF 395.7 million in cash and equivalents, offset by total debt of CHF 89.3 million. This strong cash reserve provides a cushion against operational cash flow volatility. The company’s conservative leverage and healthy balance sheet underscore its financial stability, though monitoring cash burn will be essential given recent negative operating cash flow.

Growth Trends And Dividend Policy

Leonteq’s growth trajectory is tempered by its recent financial performance, but its dividend policy remains shareholder-friendly, with a dividend per share of CHF 3. The company’s ability to sustain dividends amid earnings challenges reflects confidence in its long-term business model. Future growth may hinge on expanding its digital platform and deepening intermediary partnerships.

Valuation And Market Expectations

With a market capitalization of approximately CHF 302 million and a beta of 0.63, Leonteq is perceived as a lower-risk player in the financial services sector. The market appears to price in modest growth expectations, aligning with the company’s niche focus and current profitability levels. Valuation multiples will likely depend on improved cash flow generation and scalability of its digital solutions.

Strategic Advantages And Outlook

Leonteq’s strategic advantages lie in its specialized product suite and hybrid distribution model. The outlook depends on its ability to stabilize cash flows while capitalizing on demand for structured products and digital wealth solutions. Success will hinge on execution in scaling its platform and maintaining cost discipline in a competitive environment.

Sources

Company filings, market data

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