investorscraft@gmail.com

Intrinsic ValueVZ Holding AG (VZN.SW)

Previous CloseCHF151.20
Intrinsic Value
Upside potential
Previous Close
CHF151.20

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

VZ Holding AG operates as a diversified financial services provider, specializing in retirement planning, asset management, and insurance solutions for individuals and corporates in Switzerland and Germany. The company targets affluent individuals, particularly those aged 50 and above, leveraging its expertise in wealth management, mortgages, and pension advisory services. Its integrated approach combines digital platforms like VZ Finanzportal with personalized advisory, ensuring accessibility and tailored financial solutions. As a subsidiary of Madarex Ltd., VZ Holding benefits from a stable ownership structure while maintaining a strong reputation for reliability in the Swiss financial sector. The firm’s focus on holistic financial planning—spanning inheritance, tax optimization, and risk management—positions it as a trusted partner for long-term wealth preservation. Its competitive edge lies in its ability to bundle services, reducing complexity for clients while driving cross-selling opportunities. The company’s niche focus on older homeowners and SMEs provides resilience against broader market volatility, though its geographic concentration in Switzerland and Germany limits diversification.

Revenue Profitability And Efficiency

In its latest fiscal year, VZ Holding reported revenue of CHF 567.5 million, with net income reaching CHF 218.2 million, reflecting a robust margin. The diluted EPS of CHF 5.52 underscores efficient capital allocation, while operating cash flow of CHF 254.2 million highlights strong liquidity generation. Capital expenditures were modest at CHF 14.9 million, indicating a capital-light model focused on advisory and asset management rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring fee-based income from asset management and advisory services, supplemented by mortgage and insurance operations. With a beta of 0.63, VZ Holding exhibits lower volatility than the broader market, appealing to risk-averse investors. Its capital efficiency is evident in its ability to sustain high profitability without significant debt reliance, supported by CHF 1.69 billion in cash and equivalents.

Balance Sheet And Financial Health

VZ Holding maintains a solid balance sheet, with total debt of CHF 755 million against cash reserves of CHF 1.69 billion, ensuring ample liquidity. The low debt-to-equity ratio reflects conservative financial management, aligning with its focus on stability. The firm’s asset-light model and strong cash position provide flexibility for strategic investments or dividend payouts.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in earnings, supported by its sticky client base and cross-selling capabilities. A dividend of CHF 2.73 per share signals a commitment to shareholder returns, with a payout ratio that balances reinvestment and distribution. Its focus on demographic trends (aging populations) and digitalization positions it for steady, albeit moderate, long-term growth.

Valuation And Market Expectations

With a market cap of CHF 6.82 billion, VZ Holding trades at a premium reflective of its niche positioning and profitability. Investors likely value its defensive qualities and recurring revenue streams, though geographic concentration may cap upside potential. The modest beta suggests expectations of stable performance relative to the market.

Strategic Advantages And Outlook

VZ Holding’s integrated service model and demographic focus provide resilience against economic cycles. Its digital platform enhances scalability, while its Swiss regulatory environment ensures trust. Challenges include limited international diversification and reliance on mature markets. The outlook remains positive, driven by aging populations and demand for comprehensive financial planning, though competition from fintechs could pressure margins long-term.

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