investorscraft@gmail.com

Intrinsic ValueZuger Kantonalbank (ZUGER.SW)

Previous CloseCHF9,400.00
Intrinsic Value
Upside potential
Previous Close
CHF9,400.00

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

Zuger Kantonalbank operates as a regional Swiss bank, offering a comprehensive suite of financial services tailored to private and corporate clients. Its core revenue model is built on interest income from loans and mortgages, complemented by fee-based services such as asset management, investment advisory, and pension planning. The bank serves the affluent Zug region, leveraging its deep local expertise and long-standing relationships to maintain a strong foothold in a competitive market. With a focus on personalized service, Zuger Kantonalbank differentiates itself through its integrated approach to private and corporate banking, including specialized offerings like foundation planning and succession services. Its 14-branch network ensures accessibility, while digital platforms like e-banking and mobile banking cater to evolving customer preferences. The bank’s conservative yet adaptive strategy positions it as a stable player in Switzerland’s regional banking sector, where it balances tradition with modern financial solutions.

Revenue Profitability And Efficiency

In its latest fiscal year, Zuger Kantonalbank reported revenue of CHF 292.1 million, with net income reaching CHF 122.4 million, reflecting a robust profitability margin. The bank’s diluted EPS stood at CHF 425.47, underscoring efficient earnings generation. Operating cash flow of CHF 119.1 million highlights strong liquidity management, while capital expenditures of CHF -14.9 million indicate disciplined investment in infrastructure and technology.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with a net income-to-revenue ratio of approximately 42%, indicative of effective cost control and revenue diversification. Its capital efficiency is further evidenced by a substantial cash position of CHF 2.35 billion and no reported debt, suggesting a conservative yet resilient balance sheet structure.

Balance Sheet And Financial Health

Zuger Kantonalbank maintains a highly liquid balance sheet, with cash and equivalents totaling CHF 2.35 billion and no outstanding debt. This conservative financial posture underscores the bank’s stability and low-risk profile, aligning with its regional banking focus and prudent management practices.

Growth Trends And Dividend Policy

The bank’s growth appears steady, supported by its entrenched market position in Zug. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 220, reflecting a commitment to returning capital while retaining sufficient reserves for operational needs and regulatory compliance.

Valuation And Market Expectations

With a market capitalization of CHF 2.49 billion and a negative beta of -0.053, Zuger Kantonalbank is perceived as a defensive investment, likely appealing to risk-averse investors. The valuation reflects its stable earnings and regional dominance, though growth expectations may be tempered by its niche focus.

Strategic Advantages And Outlook

Zuger Kantonalbank’s strategic advantages lie in its localized expertise, diversified service offerings, and strong liquidity position. The outlook remains stable, with potential growth driven by digital adoption and sustained demand for private banking services in its core market. However, broader economic conditions and regulatory changes could influence future performance.

Sources

Company description, financial data from public disclosures, and market data from the Swiss Exchange (SIX).

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