investorscraft@gmail.com

Intrinsic ValueUBS Group AG (UBSG.SW)

Previous CloseCHF36.39
Intrinsic Value
Upside potential
Previous Close
CHF36.39

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

UBS Group AG operates as a global financial services powerhouse, serving private, institutional, and corporate clients through four core divisions: Global Wealth Management, Personal & Corporate Banking, Asset Management, and Investment Bank. The firm’s diversified revenue model is anchored in advisory fees, lending, asset management, and investment banking services, with a strong emphasis on ultra-high-net-worth and high-net-worth clientele. Its Global Wealth Management division is a key differentiator, offering bespoke solutions in estate planning, philanthropy, and structured lending, reinforcing its leadership in private banking. The Personal & Corporate Banking segment provides comprehensive retail and corporate solutions, while the Asset Management division delivers multi-asset strategies and alternative investments. The Investment Bank supports capital markets activities and risk management, though it maintains a more selective footprint post-restructuring. UBS’s market position is bolstered by its Swiss heritage, global reach, and integrated service model, positioning it as a trusted partner in wealth preservation and growth. The firm competes with other global universal banks but maintains an edge in private banking and cross-border advisory services, particularly in Europe and Asia.

Revenue Profitability And Efficiency

UBS reported revenue of CHF 45.8 billion for the period, with net income of CHF 5.1 billion, reflecting a net margin of approximately 11.1%. The diluted EPS stood at CHF 1.52, indicating stable earnings power. Operating cash flow was CHF 3.3 billion, though capital expenditures of CHF -2.0 billion suggest ongoing investments in technology and infrastructure. The firm’s revenue mix highlights the dominance of fee-based income, particularly from wealth management, which supports margin resilience.

Earnings Power And Capital Efficiency

The firm’s earnings are underpinned by its high-margin wealth management business, which benefits from sticky client relationships and recurring fees. The Investment Bank, while smaller post-strategic refocusing, contributes to capital markets and advisory revenue. UBS’s capital efficiency is evident in its ability to generate returns above cost of capital in core segments, though leverage from its balance sheet (total debt of CHF 332.4 billion) necessitates careful risk management.

Balance Sheet And Financial Health

UBS maintains a robust balance sheet with CHF 225.7 billion in cash and equivalents, providing liquidity for client activities and risk absorption. Total debt of CHF 332.4 billion reflects the inherent leverage in banking operations, but the firm’s tiered capital structure and regulatory compliance ensure stability. The liquidity coverage ratio and CET1 capital ratios remain strong, aligning with global systemic bank standards.

Growth Trends And Dividend Policy

UBS has prioritized organic growth in wealth management and selective expansion in Asia, while streamlining its Investment Bank. The dividend of CHF 0.74 per share signals a commitment to shareholder returns, though payout ratios remain conservative to retain capital for integration and regulatory needs. Future growth may hinge on cross-divisional synergies and market share gains in private banking.

Valuation And Market Expectations

With a market cap of CHF 80.0 billion and a beta of 0.92, UBS trades at a moderate risk premium relative to peers. Investors likely price in its wealth management moat and post-restructuring efficiency gains, though macroeconomic headwinds and integration risks from recent acquisitions could weigh on near-term multiples.

Strategic Advantages And Outlook

UBS’s strategic advantages include its global wealth management franchise, Swiss regulatory credibility, and integrated service model. The outlook remains cautiously optimistic, with growth tied to asset inflows, fee scalability, and disciplined cost management. Challenges include interest rate volatility and competitive pressures in private banking, but the firm’s diversified revenue base provides resilience.

Sources

Company filings, Bloomberg, investor presentations

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