investorscraft@gmail.com

Intrinsic ValueSwisscom AG (SCMN.SW)

Previous CloseCHF633.50
Intrinsic Value
Upside potential
Previous Close
CHF633.50

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

Swisscom AG is a leading telecommunications provider in Switzerland, with a strong presence in Italy through its Fastweb segment. The company operates across three core segments: Swisscom Switzerland, Fastweb, and Other Operating, delivering a comprehensive suite of services including mobile and fixed-network telephony, broadband, TV, and ICT solutions for both residential and business customers. Swisscom’s diversified revenue streams stem from its dominance in Switzerland’s telecom market, where it benefits from high barriers to entry and a stable regulatory environment. The company also provides specialized services such as cloud computing, IoT solutions, and digitization for healthcare and banking sectors, reinforcing its role as an integrated digital infrastructure provider. Its wholesale services, including network leasing and roaming agreements, further solidify its market position. Swisscom’s strategic focus on innovation and customer-centric solutions ensures it remains a key player in Europe’s competitive telecom landscape, balancing legacy services with next-generation digital offerings.

Revenue Profitability And Efficiency

Swisscom reported CHF 11.04 billion in revenue for the period, with net income of CHF 1.54 billion, reflecting stable profitability in a mature market. The company’s operating cash flow of CHF 3.98 billion underscores its ability to generate strong cash returns, while capital expenditures of CHF 2.29 billion highlight ongoing investments in network infrastructure and digital transformation. Its disciplined cost management and efficient operations contribute to sustained margins.

Earnings Power And Capital Efficiency

With diluted EPS of CHF 29.77, Swisscom demonstrates robust earnings power, supported by its entrenched market position and recurring revenue streams. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining healthy cash reserves of CHF 1.52 billion. Its moderate leverage, with total debt of CHF 3.64 billion, suggests prudent financial management and ample capacity for strategic investments.

Balance Sheet And Financial Health

Swisscom maintains a solid balance sheet, with CHF 1.52 billion in cash and equivalents against total debt of CHF 3.64 billion, indicating manageable leverage. The company’s strong operating cash flow generation provides ample coverage for debt servicing and dividend payments, reinforcing its financial stability. Its asset-light model and focus on high-return infrastructure investments further bolster its credit profile.

Growth Trends And Dividend Policy

Swisscom’s growth is driven by its focus on digital services and network expansion, though its domestic market remains largely saturated. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 22, reflecting its commitment to returning capital. Future growth may hinge on international expansion and innovation in high-margin segments like cloud and IoT.

Valuation And Market Expectations

With a market capitalization of CHF 29.45 billion and a beta of 0.27, Swisscom is perceived as a low-volatility defensive stock. Investors likely value its stable cash flows and dividend yield, though limited growth prospects in its core market may cap valuation multiples. The stock’s performance will depend on execution in higher-growth segments like Fastweb and digital services.

Strategic Advantages And Outlook

Swisscom’s strategic advantages include its dominant market share in Switzerland, diversified service portfolio, and strong brand loyalty. The company is well-positioned to benefit from ongoing digitization trends, though regulatory pressures and competition in Italy remain risks. Its outlook is stable, with incremental growth expected from ICT solutions and infrastructure upgrades, supported by disciplined capital allocation.

Sources

Company filings, 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