investorscraft@gmail.com

Intrinsic ValueVaudoise Assurances Holding S.A. (VAHN.SW)

Previous CloseCHF735.00
Intrinsic Value
Upside potential
Previous Close
CHF735.00

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

Vaudoise Assurances Holding SA is a Swiss insurance provider specializing in diversified coverage for individuals and small to medium-sized enterprises (SMEs). The company operates primarily in Switzerland, offering a broad portfolio including vehicle, household, public liability, foresight, mortgage, and business insurance. Its distribution is anchored by a network of agencies, ensuring localized service and customer proximity. As a subsidiary of Mutuelle Vaudoise, Société Coopérative, it benefits from cooperative governance, fostering long-term stability and policyholder alignment. The firm’s market position is reinforced by its niche focus on Swiss clients, differentiating it from larger multinational insurers. While the Swiss insurance sector is competitive, Vaudoise leverages its regional expertise and cooperative structure to maintain customer loyalty and underwriting discipline. Its emphasis on SMEs provides a steady revenue stream, though growth may be constrained by the mature domestic market. The company’s conservative risk management aligns with its cooperative roots, prioritizing sustainability over aggressive expansion.

Revenue Profitability And Efficiency

Vaudoise reported revenue of CHF 1.60 billion for the period, with net income of CHF 147 million, reflecting a net margin of approximately 9.2%. The diluted EPS of CHF 50.78 underscores solid profitability, supported by disciplined underwriting and cost management. Operating cash flow of CHF 118.5 million indicates healthy liquidity generation, though capital expenditures of CHF -55.1 million suggest moderate reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with its cooperative structure contributing to stable returns. Capital efficiency is evident in its ability to generate earnings without excessive leverage, as seen in its modest total debt of CHF 157.2 million. The firm’s focus on core insurance lines ensures predictable cash flows, though diversification opportunities remain limited.

Balance Sheet And Financial Health

Vaudoise maintains a robust balance sheet, with cash and equivalents of CHF 271.1 million providing liquidity. Total debt of CHF 157.2 million is manageable relative to its equity base, reflecting a conservative financial posture. The cooperative ownership model further reinforces financial resilience, reducing reliance on external capital markets.

Growth Trends And Dividend Policy

Growth is likely to remain steady but muted, given the saturated Swiss insurance market. The dividend per share of CHF 24 signals a commitment to shareholder returns, supported by earnings stability. Future increases may depend on underwriting performance and investment income, with limited room for aggressive expansion.

Valuation And Market Expectations

With a market cap of CHF 1.77 billion and a beta of 0.39, Vaudoise is perceived as a low-volatility defensive stock. The valuation reflects its stable earnings and cooperative structure, though premium upside may be capped by growth constraints. Investors likely prioritize dividend yield and capital preservation over high growth.

Strategic Advantages And Outlook

Vaudoise’s regional focus and cooperative governance provide strategic advantages in customer retention and risk management. The outlook remains stable, with steady demand for core insurance products offsetting limited growth avenues. Challenges include competitive pressures and regulatory scrutiny, but the firm’s conservative approach positions it well for long-term sustainability.

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