investorscraft@gmail.com

Intrinsic ValueLuzerner Kantonalbank AG (LUKN.SW)

Previous CloseCHF98.40
Intrinsic Value
Upside potential
Previous Close
CHF98.40

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

Luzerner Kantonalbank AG operates as a regional bank in Switzerland, offering a comprehensive suite of financial services tailored to individuals, businesses, and institutions. Its core revenue model is built on traditional banking activities, including deposit-taking, lending, and fee-based services such as asset management and financial advisory. The bank serves a diverse clientele through its 26-branch network, emphasizing personalized financial solutions in savings, pensions, and real estate financing. Positioned as a trusted local institution, Luzerner Kantonalbank benefits from its long-standing presence in the Lucerne region, where it maintains strong relationships with retail and commercial customers. The bank’s focus on stability and conservative risk management aligns with Switzerland’s reputation for financial prudence. While it faces competition from larger Swiss banks and digital disruptors, its regional expertise and cantonal backing provide a competitive edge in customer retention and niche market penetration.

Revenue Profitability And Efficiency

In its latest fiscal year, Luzerner Kantonalbank reported revenue of CHF 704.8 million, with net income reaching CHF 286.6 million, reflecting a robust profitability margin. The bank’s diluted EPS stood at CHF 5.72, indicating efficient earnings distribution. Operating cash flow was strong at CHF 823.0 million, supported by stable core banking operations and disciplined capital expenditures of CHF -19.4 million.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, driven by its diversified revenue streams and low-cost deposit base. With no reported total debt and CHF 8.2 billion in cash and equivalents, Luzerner Kantonalbank maintains a highly liquid balance sheet, underscoring its capital efficiency and conservative financial management. This positions it well to navigate economic fluctuations while supporting growth initiatives.

Balance Sheet And Financial Health

Luzerner Kantonalbank’s balance sheet reflects exceptional financial health, with no debt and substantial cash reserves. Its asset base is anchored by high-quality loans and investments, while its cantonal ownership structure provides additional stability. The bank’s prudent risk management and strong liquidity metrics align with Swiss regulatory standards, ensuring resilience in volatile markets.

Growth Trends And Dividend Policy

The bank has maintained a steady growth trajectory, supported by its regional focus and recurring revenue streams. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 2.6, offering a reliable income stream. While growth may be moderate compared to global peers, its consistency and low volatility appeal to risk-averse investors.

Valuation And Market Expectations

With a market capitalization of CHF 3.4 billion and a beta of 0.21, Luzerner Kantonalbank is valued as a low-risk, stable investment. The market likely prices in its cantonal backing and predictable earnings, though limited geographic diversification may cap upside potential. Its valuation reflects a balance between safety and growth constraints.

Strategic Advantages And Outlook

Luzerner Kantonalbank’s strategic advantages lie in its regional dominance, conservative governance, and strong customer loyalty. The outlook remains stable, with opportunities in digital transformation and wealth management. However, margin pressures from low interest rates and competition pose challenges. Its cantonal support and focus on sustainable banking practices provide a solid foundation for long-term resilience.

Sources

Company filings, Swiss Exchange (SIX), Bloomberg

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