investorscraft@gmail.com

Intrinsic ValuePrivate Equity Holding AG (PEHN.SW)

Previous CloseCHF61.50
Intrinsic Value
Upside potential
Previous Close
CHF61.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Private Equity Holding AG operates as a specialized investment firm focusing on private equity through fund-of-funds, secondary indirect investments, and selective direct co-investments. The company strategically avoids early-stage venture capital and mega-buyout funds, instead targeting mid-to-late-stage venture capital, buyouts, and special situations. Its portfolio emphasizes technology-driven sectors such as internet, telecommunications, IT, life sciences, and semiconductors, with a geographic focus on Europe (particularly Switzerland, Germany, France, and the UK), Israel, and the US. The firm typically invests in companies with established revenue streams exceeding $1 million, often through convertible loans or pre-IPO financing. By leveraging offshore subsidiaries, it structures investments to secure majority stakes while maintaining diversification across developmental, turnaround, and mature businesses. This approach positions Private Equity Holding AG as a niche player in the private equity secondary market, offering investors exposure to mid-market growth opportunities with mitigated risk through fund diversification and selective co-investments.

Revenue Profitability And Efficiency

In FY 2024, Private Equity Holding AG reported revenue of CHF 20.3 million and net income of CHF 19.4 million, reflecting strong profitability with an EPS of CHF 7.8. The negative operating cash flow of CHF 1.3 million suggests reinvestment or timing disparities in fund distributions, while zero capital expenditures align with its asset-light investment model. The firm’s efficiency is underscored by its ability to convert revenue into high net income margins.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust net income relative to revenue, supported by a low-beta (0.2) portfolio that reduces volatility. Capital efficiency is highlighted by its focus on fund-of-funds and secondary investments, which require minimal operational overhead. However, the negative operating cash flow indicates potential liquidity constraints or delayed fund realizations, warranting closer scrutiny of cash conversion cycles.

Balance Sheet And Financial Health

Private Equity Holding AG maintains a conservative balance sheet with CHF 85,000 in cash and equivalents against CHF 54.7 million in total debt, suggesting reliance on leverage for investment capacity. The absence of capital expenditures and the fund-of-funds structure mitigate fixed-asset risks, but the debt level relative to cash reserves may necessitate careful liquidity management, especially during market downturns.

Growth Trends And Dividend Policy

The firm’s growth is tied to private equity market performance, with its niche focus on mid-market and technology sectors offering potential upside. A dividend of CHF 1 per share signals a commitment to shareholder returns, though payout ratios remain modest relative to earnings. Future growth will depend on successful fund exits and co-investment outcomes in its target regions.

Valuation And Market Expectations

With a market cap of CHF 170.2 million, the company trades at a P/E multiple of approximately 8.8x, reflecting investor caution toward private equity holding structures. The low beta suggests defensive positioning, but valuation hinges on underlying portfolio performance and exit timelines, which are inherently illiquid and opaque.

Strategic Advantages And Outlook

Private Equity Holding AG’s strategic advantage lies in its diversified, mid-market private equity exposure and disciplined sector focus. Its ability to avoid high-risk early-stage investments while capturing growth in technology and developed markets positions it well for long-term returns. However, macroeconomic volatility and prolonged exit cycles could pressure near-term performance, requiring vigilant portfolio management.

Sources

Company disclosures, financial statements, and market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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