investorscraft@gmail.com

Intrinsic ValueNebag Ag (NBEN.SW)

Previous CloseCHF5.95
Intrinsic Value
Upside potential
Previous Close
CHF5.95

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

nebag ag is a Zurich-based investment manager specializing in Swiss and neighboring regional markets, catering to both institutional and private investors. The firm operates in the asset management sector, focusing on localized investment strategies that leverage its deep understanding of the Swiss financial landscape. Unlike global asset managers, nebag ag emphasizes regional expertise, offering tailored solutions that align with the risk-return profiles of its client base. Its market position is niche, targeting investors seeking exposure to Switzerland and adjacent economies, which differentiates it from larger, diversified competitors. The firm’s revenue model relies on management fees and performance-based incentives, though recent financials indicate challenges in profitability. Despite its small scale, nebag ag benefits from Switzerland’s stable financial ecosystem, though it faces stiff competition from both domestic and international asset managers with broader product offerings.

Revenue Profitability And Efficiency

In the latest fiscal period, nebag ag reported negative revenue of CHF -5.61 million and a net loss of CHF -5.28 million, reflecting operational challenges. The diluted EPS stood at CHF -0.58, underscoring profitability pressures. However, the firm generated CHF 0.3 million in operating cash flow, suggesting some liquidity resilience despite the losses. Capital expenditures were negligible, indicating a lean operational structure.

Earnings Power And Capital Efficiency

The firm’s negative earnings and EPS highlight weak earnings power in the current cycle. With no reported debt and CHF 8.14 million in cash, nebag ag maintains a debt-free balance sheet, which supports capital efficiency. However, the lack of leverage may also limit growth opportunities, as the firm relies solely on equity and retained earnings for funding.

Balance Sheet And Financial Health

nebag ag’s balance sheet is conservatively structured, with no debt and a cash reserve of CHF 8.14 million, providing a buffer against operational losses. The absence of liabilities strengthens financial health, though the recurring losses pose sustainability concerns if not addressed. The firm’s equity base remains intact, but prolonged negative earnings could erode shareholder value over time.

Growth Trends And Dividend Policy

Recent performance trends are unfavorable, with declining revenue and profitability. Despite this, the firm paid a dividend of CHF 0.29 per share, signaling a commitment to shareholder returns. The sustainability of this policy depends on reversing earnings trends or leveraging its cash reserves. Growth prospects appear muted unless the firm expands its asset base or improves fee generation.

Valuation And Market Expectations

With a market cap of CHF 57.04 million and a beta of 0.23, nebag ag is viewed as a low-volatility but high-risk investment due to its profitability challenges. The market likely prices in its niche positioning and conservative balance sheet, though persistent losses may weigh on valuation multiples unless operational improvements materialize.

Strategic Advantages And Outlook

nebag ag’s regional focus and debt-free structure are strategic strengths, but its outlook hinges on reversing profitability trends. The firm must either scale its asset base, diversify revenue streams, or enhance cost efficiency to regain investor confidence. Switzerland’s stable financial environment offers a supportive backdrop, but execution risks remain elevated given current financial performance.

Sources

Company filings, Swiss Exchange (SIX) disclosures

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