investorscraft@gmail.com

Intrinsic ValueValartis Group AG (VLRT.SW)

Previous CloseCHF12.50
Intrinsic Value
Upside potential
Previous Close
CHF12.50

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

Valartis Group AG operates as a specialized financial services provider with a focus on corporate finance, M&A advisory, and real estate project management. The company serves mid-sized listed and unlisted firms across Switzerland, Europe, and Russia, leveraging its expertise in equity investments and structured financial solutions. Its subsidiary structure under MCG Holding SA provides strategic stability, though its geographic exposure to Russia introduces regulatory and geopolitical risks. Valartis occupies a niche in the capital markets sector, differentiating itself through tailored advisory services rather than scale-driven operations. The firm’s real estate project management arm adds diversification, though revenue concentration in advisory services underscores reliance on transactional activity. Competitive positioning remains modest relative to larger European investment banks, with growth constrained by regional economic conditions and client-specific demand cycles.

Revenue Profitability And Efficiency

Valartis reported CHF 4.2 million in revenue for the period, with net income of CHF 7.0 million, reflecting non-operational gains or accounting adjustments given the income-revenue disparity. Negative operating cash flow (CHF -0.6 million) and capital expenditures (CHF -1.7 million) suggest reinvestment challenges or timing-related cash outflows, warranting scrutiny of recurring earnings quality.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 2.53 indicates strong earnings relative to its market cap, though the disconnect with operating cash flow raises questions about sustainability. The absence of debt enhances capital efficiency, but muted revenue scale limits operational leverage. Equity investments likely contribute to earnings volatility.

Balance Sheet And Financial Health

The balance sheet is robust, with CHF 15.1 million in cash and no debt, providing liquidity for strategic initiatives or shareholder returns. However, negative free cash flow (operating cash flow minus capex) signals potential liquidity pressures if sustained.

Growth Trends And Dividend Policy

Growth appears stagnant, with limited revenue scale and reliance on advisory fees. A dividend of CHF 0.50 per share suggests a commitment to returns, though payout sustainability depends on improving cash generation. Real estate and equity investments may drive future earnings but introduce cyclicality.

Valuation And Market Expectations

At a CHF 31.2 million market cap, the stock trades at a low earnings multiple, reflecting skepticism around recurring profitability. The low beta (0.087) implies minimal correlation to broader markets, typical for niche financial services firms.

Strategic Advantages And Outlook

Valartis’s debt-free structure and specialized advisory focus provide resilience, but growth hinges on expanding service offerings or geographic reach. Exposure to Russia remains a risk. Real estate project management could offset advisory cyclicality if scaled effectively.

Sources

Company filings, market data

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