investorscraft@gmail.com

Intrinsic ValueValiant Holding AG (VATN.SW)

Previous CloseCHF155.20
Intrinsic Value
Upside potential
Previous Close
CHF155.20

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

Valiant Holding AG operates as a regional banking institution in Switzerland, serving private retail clients, affluent individuals, self-employed professionals, and small to medium-sized enterprises. The company generates revenue primarily through interest income from loans, including real estate financing, working capital loans, and consumer credit, complemented by fee-based services such as payment transactions, retirement planning, and investment solutions. Its mobile banking app enhances customer engagement and operational efficiency. Valiant’s market position is anchored in its regional focus, operating across 14 Swiss cantons, which allows it to cultivate deep client relationships and maintain a stable deposit base. While it competes with larger Swiss banks, its localized approach and tailored financial products provide a competitive edge in niche segments. The company’s conservative risk profile and longstanding reputation, dating back to 1824, reinforce its reliability in a highly regulated and trust-driven industry.

Revenue Profitability And Efficiency

Valiant reported revenue of CHF 554.3 million for the period, with net income of CHF 150.4 million, reflecting a robust profitability margin. The diluted EPS of CHF 9.52 underscores efficient earnings distribution. Operating cash flow stood at CHF 186.0 million, while capital expenditures were modest at CHF -13.5 million, indicating disciplined cost management and a focus on core banking operations.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified interest and fee income streams, supported by a low beta of 0.314, suggesting resilience to market volatility. With no reported total debt and CHF 4.2 billion in cash and equivalents, Valiant maintains strong capital efficiency and liquidity, enabling it to navigate economic cycles effectively.

Balance Sheet And Financial Health

Valiant’s balance sheet is notably healthy, with CHF 4.2 billion in cash and equivalents and no reported debt, highlighting a conservative financial strategy. This positions the company well to absorb potential credit risks or economic downturns while sustaining its lending and investment activities without leverage pressure.

Growth Trends And Dividend Policy

The company’s growth is steady, supported by its regional focus and digital banking initiatives. A dividend of CHF 5.8 per share reflects a commitment to shareholder returns, aligning with its stable earnings and strong cash flow generation. This policy appeals to income-focused investors, though growth prospects may be tempered by the mature Swiss banking market.

Valuation And Market Expectations

With a market capitalization of CHF 1.88 billion, Valiant trades at a valuation reflective of its regional banking niche and conservative risk profile. Investors likely price in modest growth expectations, given the saturated Swiss market, but appreciate its dividend yield and financial stability.

Strategic Advantages And Outlook

Valiant’s strategic advantages include its entrenched regional presence, low-risk balance sheet, and digital banking capabilities. The outlook remains stable, with opportunities in wealth management and SME lending offset by competitive pressures. Its long-term success hinges on maintaining cost efficiency and adapting to evolving customer preferences in a digital-first banking environment.

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