investorscraft@gmail.com

Intrinsic ValueSwiss Life Holding AG (SLHN.SW)

Previous CloseCHF846.40
Intrinsic Value
Upside potential
Previous Close
CHF846.40

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

Swiss Life Holding AG is a leading diversified insurer operating primarily in Switzerland, France, and Germany, with additional international and asset management segments. The company specializes in life insurance, pensions, and financial solutions, catering to both private and corporate clients through a multi-channel distribution network. Its core revenue model is driven by premium income from life and pension products, complemented by fee-based asset management services. Swiss Life maintains a strong market position in its home market of Switzerland, where it benefits from brand recognition and a long-standing reputation since its founding in 1857. The company operates under several well-established brands, including Swiss Life Select, Tecis, and Horbach, which enhance its reach across different customer segments. In addition to traditional insurance products, Swiss Life has expanded into real estate, private equity, and advisory services, diversifying its revenue streams. The company’s asset management division plays a critical role in optimizing returns on policyholder funds, contributing to overall profitability. Swiss Life’s integrated approach—combining insurance, investment, and advisory services—positions it as a comprehensive financial solutions provider in a competitive European market.

Revenue Profitability And Efficiency

Swiss Life reported revenue of CHF 14.4 billion, with net income of CHF 1.2 billion, reflecting a stable but competitive insurance market. The diluted EPS of CHF 42.29 indicates solid earnings power, though operating cash flow of CHF 186 million suggests moderate liquidity generation relative to its balance sheet size. Capital expenditures of CHF -110 million highlight disciplined investment in maintaining operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a diversified product portfolio and efficient capital deployment, particularly in asset management. With a market capitalization of CHF 23.3 billion and a beta of 0.941, Swiss Life demonstrates resilience to market volatility, typical of a well-established insurer. The balance between premium income and investment returns underpins its capital efficiency.

Balance Sheet And Financial Health

Swiss Life maintains a robust balance sheet with CHF 5.1 billion in cash and equivalents, offset by total debt of CHF 9.4 billion. The liquidity position is adequate for meeting policyholder obligations, while the debt level reflects the capital-intensive nature of the insurance industry. The company’s financial health is further supported by its strong brand and regulatory capital compliance.

Growth Trends And Dividend Policy

Growth is likely driven by cross-selling financial solutions and expanding asset management services. The dividend per share of CHF 35 underscores a shareholder-friendly policy, aligning with the company’s stable cash flow generation. Future trends may focus on digital transformation and cost optimization to enhance margins in a low-interest-rate environment.

Valuation And Market Expectations

The market values Swiss Life at a premium, reflecting its entrenched position in European insurance and reliable earnings. Investors likely price in steady premium growth and disciplined risk management, though low interest rates could pressure investment returns. The current valuation suggests confidence in its ability to navigate sector challenges.

Strategic Advantages And Outlook

Swiss Life’s strategic advantages include its multi-brand distribution network, diversified revenue streams, and strong Swiss market presence. The outlook remains stable, with growth opportunities in pension solutions and asset management. However, macroeconomic headwinds and regulatory changes could pose risks, requiring adaptive strategies to sustain profitability.

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