Valiant Holding AG

SWX:VATN Stock Report

Market Cap: CHF 1.7b

Valiant Holding Valuation

Is VATN undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of VATN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
CHF 192.56
Fair Value
44.0% undervalued intrinsic discount
3
Number of Analysts

Below Fair Value: VATN (CHF107.8) is trading below our estimate of fair value (CHF192.56)

Significantly Below Fair Value: VATN is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for VATN?

Key metric: As VATN is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for VATN. This is calculated by dividing VATN's market cap by their current earnings.
What is VATN's PE Ratio?
PE Ratio11.4x
EarningsCHF 149.58m
Market CapCHF 1.70b

Price to Earnings Ratio vs Peers

How does VATN's PE Ratio compare to its peers?

The above table shows the PE ratio for VATN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average11.4x
WKBN Walliser Kantonalbank
12.6xn/aCHF 1.7b
BLKB Basellandschaftliche Kantonalbank
12.2xn/aCHF 1.9b
BCGE Banque Cantonale de Genève
8.1xn/aCHF 1.9b
BEKN Berner Kantonalbank
12.7xn/aCHF 2.2b
VATN Valiant Holding
11.4x4.0%CHF 1.7b

Price-To-Earnings vs Peers: VATN is good value based on its Price-To-Earnings Ratio (11.4x) compared to the peer average (11.4x).

Price to Earnings Ratio vs Industry

How does VATN's PE Ratio compare vs other companies in the European Banks Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
VATN 11.4xIndustry Avg. 8.0xNo. of Companies48PE0612182430+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: VATN is expensive based on its Price-To-Earnings Ratio (11.4x) compared to the European Banks industry average (8x).

Price to Earnings Ratio vs Fair Ratio

What is VATN's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

VATN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio11.4x
Fair PE Ratio15.1x

Price-To-Earnings vs Fair Ratio: VATN is good value based on its Price-To-Earnings Ratio (11.4x) compared to the estimated Fair Price-To-Earnings Ratio (15.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst VATN forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentCHF 107.80
CHF 115.00
+6.7%
9.4%CHF 125.00CHF 100.00n/a3
Jan ’26CHF 105.60
CHF 115.00
+8.9%
9.4%CHF 125.00CHF 100.00n/a3
Dec ’25CHF 105.00
CHF 115.00
+9.5%
9.4%CHF 125.00CHF 100.00n/a3
Nov ’25CHF 100.40
CHF 115.00
+14.5%
9.4%CHF 125.00CHF 100.00n/a3
Oct ’25CHF 98.00
CHF 117.50
+19.9%
8.8%CHF 125.00CHF 100.00n/a4
Sep ’25CHF 98.70
CHF 117.50
+19.0%
8.8%CHF 125.00CHF 100.00n/a4
Aug ’25CHF 99.70
CHF 117.50
+17.9%
8.8%CHF 125.00CHF 100.00n/a4
Jul ’25CHF 101.40
CHF 119.75
+18.1%
5.0%CHF 125.00CHF 110.00n/a4
Jun ’25CHF 103.00
CHF 119.75
+16.3%
5.0%CHF 125.00CHF 110.00n/a4
May ’25CHF 107.40
CHF 119.67
+11.4%
5.7%CHF 125.00CHF 110.00n/a3
Apr ’25CHF 105.80
CHF 119.00
+12.5%
5.4%CHF 125.00CHF 110.00n/a3
Mar ’25CHF 102.60
CHF 119.00
+16.0%
5.4%CHF 125.00CHF 110.00n/a3
Feb ’25CHF 104.80
CHF 118.00
+12.6%
6.7%CHF 125.00CHF 107.00n/a3
Jan ’25CHF 95.40
CHF 117.67
+23.3%
6.6%CHF 125.00CHF 107.00CHF 105.603
Dec ’24CHF 94.80
CHF 117.67
+24.1%
6.6%CHF 125.00CHF 107.00CHF 105.003
Nov ’24CHF 99.20
CHF 121.67
+22.6%
2.1%CHF 125.00CHF 119.00CHF 100.403
Oct ’24CHF 94.90
CHF 121.67
+28.2%
2.1%CHF 125.00CHF 119.00CHF 98.003
Sep ’24CHF 94.10
CHF 121.67
+29.3%
2.1%CHF 125.00CHF 119.00CHF 98.703
Aug ’24CHF 95.80
CHF 121.67
+27.0%
2.1%CHF 125.00CHF 119.00CHF 99.703
Jul ’24CHF 93.20
CHF 121.67
+30.5%
2.1%CHF 125.00CHF 119.00CHF 101.403
Jun ’24CHF 95.40
CHF 121.67
+27.5%
2.1%CHF 125.00CHF 119.00CHF 103.003
May ’24CHF 103.60
CHF 121.67
+17.4%
2.1%CHF 125.00CHF 119.00CHF 107.403
Apr ’24CHF 98.20
CHF 121.67
+23.9%
2.1%CHF 125.00CHF 119.00CHF 105.803
Mar ’24CHF 104.40
CHF 121.67
+16.5%
2.1%CHF 125.00CHF 119.00CHF 102.603
Feb ’24CHF 103.20
CHF 118.00
+14.3%
4.8%CHF 123.00CHF 110.00CHF 104.803
Jan ’24CHF 100.00
CHF 107.00
+7.0%
2.8%CHF 110.00CHF 104.00CHF 95.402
Analyst Price Target
Consensus Narrative from 3 Analysts
CHF 115.00
Fair Value
6.3% undervalued intrinsic discount
3
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/18 05:03
End of Day Share Price 2025/01/17 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Valiant Holding AG is covered by 9 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Gerhard SchwarzBaader Helvea Equity Research
Volker BosseBaader Helvea Equity Research
Tobias BrutschBank Vontobel AG