investorscraft@gmail.com

Intrinsic ValueUBS Group AG (UBS)

Previous Close$47.15
Intrinsic Value
Upside potential
Previous Close
$47.15

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

UBS Group AG operates as a global financial services firm with a diversified business model spanning wealth management, investment banking, asset management, and retail banking. The company generates revenue primarily through fee-based services, net interest income, and trading activities, catering to high-net-worth individuals, institutional clients, and corporate entities. Its wealth management division is a key driver, leveraging a global footprint to offer tailored financial solutions, while its investment banking arm provides advisory, capital markets, and securities services. UBS holds a strong competitive position in private banking, consistently ranking among the top players globally. The firm benefits from its Swiss heritage, which reinforces trust and stability, and its integrated model allows cross-selling opportunities across business lines. Despite intense competition from peers like Credit Suisse (now integrated), JPMorgan, and Goldman Sachs, UBS maintains a reputation for prudent risk management and client-centric services. Its recent acquisition of Credit Suisse further consolidates its market share, particularly in Europe, though integration risks remain a focal point for investors.

Revenue Profitability And Efficiency

UBS reported revenue of $45.8 billion for FY 2024, with net income of $5.1 billion, reflecting a diluted EPS of $1.52. The firm's operating cash flow stood at $10.7 billion, while capital expenditures totaled $1.9 billion, indicating disciplined capital allocation. Profitability metrics suggest resilience in core segments, though integration costs and macroeconomic headwinds may weigh on near-term margins.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its diversified revenue streams, with wealth management contributing stable fee income and investment banking offering cyclical upside. Capital efficiency remains robust, as evidenced by its ability to generate substantial operating cash flow relative to earnings. However, the elevated debt load of $337 billion warrants monitoring, particularly in light of rising interest rates.

Balance Sheet And Financial Health

UBS maintains a strong liquidity position, with cash and equivalents of $223.3 billion, providing ample buffer against market volatility. Total debt of $337 billion reflects the capital-intensive nature of its operations, but the firm's tiered capital structure and regulatory compliance mitigate solvency risks. The balance sheet is further reinforced by its Swiss regulatory framework, which emphasizes stability.

Growth Trends And Dividend Policy

Growth prospects are tied to the successful integration of Credit Suisse, which could unlock synergies in wealth and asset management. The firm has a history of returning capital to shareholders, with a dividend per share of $0.89 in FY 2024. Future dividend growth may hinge on cost savings from the merger and sustained profitability in core segments.

Valuation And Market Expectations

Market expectations for UBS are cautiously optimistic, with valuation metrics reflecting both its leading market position and integration risks. The stock trades at a moderate earnings multiple, suggesting investors are pricing in execution challenges. Long-term upside depends on realizing merger synergies and maintaining client retention post-acquisition.

Strategic Advantages And Outlook

UBS's strategic advantages include its global brand, diversified revenue mix, and strengthened market position post-Credit Suisse acquisition. The outlook is contingent on smooth integration, cost management, and macroeconomic stability. While near-term volatility is expected, the firm is well-positioned to capitalize on long-term trends in wealth management and sustainable finance.

Sources

UBS FY 2024 Annual Report, 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