investorscraft@gmail.com

Intrinsic ValueBank Linth LLB AG (LINN.SW)

Previous CloseCHF585.00
Intrinsic Value
Upside potential
Previous Close
CHF585.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bank Linth LLB AG operates as a regional banking institution in Switzerland, offering a comprehensive suite of financial products and services tailored to private and corporate clients. The bank’s core revenue model is built on traditional banking activities, including deposit-taking, lending, and asset management, supplemented by fee-based services such as investment advice and e-banking solutions. With a network of 20 locations, it maintains a strong regional presence, particularly in eastern Switzerland, where it serves as a trusted financial partner for local communities. The bank’s diversified product portfolio—spanning savings accounts, mortgages, pension products, and credit cards—positions it as a full-service provider in a competitive market dominated by larger Swiss banks. Its subsidiary status under LLB Linth Holding AG provides stability, while its long-standing history since 1848 reinforces its reputation for reliability. Despite its regional focus, Bank Linth LLB AG competes by emphasizing personalized service and local market expertise, differentiating itself from national and international players.

Revenue Profitability And Efficiency

In FY 2021, Bank Linth LLB AG reported revenue of CHF 94.3 million, with net income reaching CHF 27.0 million, reflecting a solid profitability margin. The diluted EPS of CHF 33.54 underscores efficient earnings distribution among shareholders. Operating cash flow stood at CHF 253.8 million, indicating robust liquidity generation, while capital expenditures were minimal at CHF -1.4 million, suggesting a lean operational structure.

Earnings Power And Capital Efficiency

The bank’s earnings power is demonstrated by its ability to generate consistent net income, supported by a diversified revenue base. Capital efficiency is evident in its high operating cash flow relative to revenue, highlighting effective asset utilization. The modest capital expenditures further indicate a focus on maintaining profitability without significant reinvestment needs.

Balance Sheet And Financial Health

Bank Linth LLB AG maintains a strong balance sheet, with cash and equivalents totaling CHF 1.76 billion, providing ample liquidity. Total debt of CHF 1.46 billion is manageable given the bank’s asset base and operational cash flow. The financial health appears stable, with no immediate solvency concerns, supported by its regional banking model and conservative risk management.

Growth Trends And Dividend Policy

The bank’s growth trends are steady, with no aggressive expansion but consistent profitability. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 329.10 in FY 2021, reflecting a commitment to returning capital to investors. This aligns with its regional focus and stable earnings profile.

Valuation And Market Expectations

Given its regional niche and stable financial performance, Bank Linth LLB AG is likely valued for its reliability rather than high growth. Market expectations appear conservative, with the bank’s low beta of 0.036 indicating minimal volatility relative to the broader market. Its valuation likely reflects its steady earnings and dividend yield.

Strategic Advantages And Outlook

Bank Linth LLB AG’s strategic advantages lie in its deep regional roots, personalized service, and diversified product offerings. The outlook remains stable, with the bank well-positioned to capitalize on its local market expertise. However, its growth potential may be limited by its regional focus and the competitive Swiss banking landscape.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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