investorscraft@gmail.com

Intrinsic ValueWüstenrot & Württembergische AG (WUW.SW)

Previous CloseCHF20.75
Intrinsic Value
Upside potential
Previous Close
CHF20.75

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

Wüstenrot & Württembergische AG operates as a diversified financial services provider, primarily in Germany, with a strong presence in the Czech Republic and select international markets. The company is structured into four key segments: Housing, Life and Health Insurance, Property/Casualty Insurance, and All Other. Its Housing segment focuses on retail-oriented home loan savings, bridging loans, and mortgage products, while its insurance segments cater to both individual and corporate clients with a broad portfolio of life, health, and property/casualty solutions. The company leverages a multi-channel distribution strategy, including brokers, partners, and digital platforms, to maintain its competitive edge. With roots dating back to 1828, Wüstenrot & Württembergische has established itself as a trusted name in the German insurance and financial services sector, combining traditional expertise with modern distribution capabilities. Its market position is reinforced by a balanced mix of retail and corporate clients, as well as its ability to cross-sell products across segments. The company’s focus on digital transformation and customer-centric solutions positions it well in a competitive industry landscape.

Revenue Profitability And Efficiency

Wüstenrot & Württembergische reported revenue of €6.15 billion for the period, reflecting its broad-based financial services operations. Net income stood at €34 million, with diluted EPS of €0.36, indicating modest profitability amid sector-wide challenges. Operating cash flow was robust at €333 million, though capital expenditures of €68 million suggest ongoing investments in infrastructure and digital capabilities. The company’s revenue streams are diversified across insurance and lending products, providing stability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its multi-segment approach, with life and health insurance contributing steady premiums and the housing segment generating interest and fee income. However, net income margins remain thin, reflecting competitive pressures and operational costs. Capital efficiency is balanced, with a focus on maintaining underwriting discipline while investing in growth initiatives such as digital distribution channels.

Balance Sheet And Financial Health

Wüstenrot & Württembergische maintains a solid liquidity position, with cash and equivalents of €997 million. Total debt of €5.09 billion reflects the capital-intensive nature of its insurance and lending operations. The balance sheet structure aligns with industry norms, though leverage levels warrant monitoring given macroeconomic uncertainties. The company’s financial health is underpinned by its long-standing market presence and diversified asset base.

Growth Trends And Dividend Policy

Growth trends are mixed, with the company navigating a challenging interest rate environment and competitive insurance markets. The dividend payout of €0.6373 per share indicates a commitment to shareholder returns, though yield sustainability depends on earnings recovery. Cross-selling opportunities and digital adoption may drive future growth, but macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

With a market capitalization of approximately €1.94 billion and a beta of 0.797, the company is viewed as a relatively stable player within the financial services sector. Valuation metrics suggest moderate expectations, with investors likely pricing in steady but unspectacular growth. The stock’s performance will hinge on execution in digital transformation and margin improvement initiatives.

Strategic Advantages And Outlook

Wüstenrot & Württembergische’s strategic advantages include its diversified product portfolio, strong brand recognition, and multi-channel distribution network. The outlook remains cautious, with opportunities in digital innovation and cross-segment synergies offset by regulatory and competitive pressures. Long-term success will depend on balancing profitability with investments in customer acquisition and retention.

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