investorscraft@gmail.com

Intrinsic ValueV-ZUG Holding AG (VZUG.SW)

Previous CloseCHF39.90
Intrinsic Value
Upside potential
Previous Close
CHF39.90

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

V-ZUG Holding AG is a Swiss manufacturer of premium household appliances, operating in the furnishings, fixtures, and appliances sector. The company specializes in high-end kitchen and laundry appliances, including ovens, dishwashers, refrigerators, washing machines, and accessories, catering primarily to the Swiss market with international reach. Its revenue model is driven by direct sales of durable, design-oriented appliances, complemented by spare parts and accessories. V-ZUG differentiates itself through Swiss craftsmanship, energy efficiency, and smart home integration, positioning as a premium brand in a competitive consumer cyclical industry. The company also maintains a real estate segment, though its core focus remains on appliances. With over a century of heritage, V-ZUG leverages its reputation for quality and innovation to sustain its niche in the luxury appliance market.

Revenue Profitability And Efficiency

V-ZUG reported revenue of CHF 591.7 million for the period, with net income of CHF 21.4 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CHF 57.97 million, indicating efficient cash generation from core operations. Capital expenditures of CHF 53.77 million suggest ongoing investments in production capabilities or product development, aligning with its premium positioning.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 3.33 demonstrates its ability to translate revenue into shareholder returns. With no reported debt and CHF 83.39 million in cash and equivalents, V-ZUG maintains a strong balance sheet, supporting its capital-light operations. The absence of leverage enhances financial flexibility, though it may indicate conservative growth strategies.

Balance Sheet And Financial Health

V-ZUG’s financial health appears robust, with no debt and substantial cash reserves. This conservative structure minimizes financial risk, though it may limit aggressive expansion. The company’s liquidity position is solid, with operating cash flow comfortably covering capital expenditures, ensuring sustainable operations without reliance on external financing.

Growth Trends And Dividend Policy

Growth appears steady but not explosive, consistent with its niche market focus. The dividend payout of CHF 0.9 per share suggests a shareholder-friendly approach, though the yield may be modest relative to broader market benchmarks. Given its cash reserves, V-ZUG has room to increase dividends or reinvest in innovation.

Valuation And Market Expectations

With a market cap of CHF 464.1 million and a beta of 0.70, V-ZUG is perceived as a lower-volatility investment, likely appealing to conservative investors. The valuation reflects its stable but slow-growth profile, trading at a premium justified by its brand strength and Swiss market positioning.

Strategic Advantages And Outlook

V-ZUG’s key advantages include its Swiss-made reputation, premium product quality, and loyal customer base. The outlook remains stable, with potential growth from international expansion or smart home integration. However, reliance on the Swiss market and cyclical demand pose risks. Strategic focus on sustainability and innovation could further solidify its market position.

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