Subscribe

Vaudoise Assurances Holding S.A. (VAHN.SW)

CHF805.00 -9.00 (-1.11%)
CH SIX Financial Services Insurance - Diversified
Address Place de Milan 1001
Lausanne, CH
CEO Jean-Daniel Laffely
IPO 2000-01-04
ISIN CH0021545667

Explore sections of this company profile

Also trades on London Stock Exchange · 0QN7.L (CHF) Swiss Exchange · VAHN.SW (CHF)
Description

Vaudoise Assurances Holding SA is a Swiss-based insurer, primarily serving individual clients and small to medium-sized enterprises (SMEs) with a range of protection offerings. Its comprehensive portfolio includes coverage for vehicles, homes, general public liability, long-term planning (foresight), mortgages, and various business needs. Clients are reached and supported via its established agency network. Established in 1895, the company maintains its principal office in Lausanne, Switzerland, and functions as a subsidiary of Mutuelle Vaudoise, Société Coopérative.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CHF805.00 -9.00 (-1.11%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.6K
Beta
0.24
Float Shares
2.52M
Free Float %
86.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.38% +5.66% +0.49% +12.14% +23.05% +11.08% +33.66% +88.10% +68.79% +62.29% +384.24%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
805.00
DCF (Unlevered) 2,151.41 +167.3%
DCF (Levered) 992.04 +23.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.00
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Insurance - Diversified: +15.2%
    +2.7% Q4'25: +22.2% (vs Q4'23)
  • EPS growth Insurance - Diversified: +25.3%
    +5.7% Q4'25: +14.9% (vs Q4'23)
  • FCF margin FCF growth · Insurance - Diversified: +30.2%
    +11.2% Q4'25: -4.5% (vs Q4'23)
  • EBIT margin Insurance - Diversified: +13.5%
    +10.9% Q4'25: +10.0% (vs Q4'23)
  • ROIC Insurance - Diversified: +4.2%
    +6.2% Q4'25: +11.4% (vs Q4'23)
  • Share dilution Insurance - Diversified: +0.0%
    +0.5% Q4'25: +0.5% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Insurance - Diversified: -0.05×
    0.77× Q4'25: 0.44× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.24) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,151.41 Current price: 805.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2004
actual
Dec 2009
actual
Dec 2010
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
1.97B
est: 1.78B (+10.7%)
2.02B
est: 1.73B (+16.3%)
3.10B
est: 2.45B (+26.7%)
2.00B
est: 1.61B (+24.3%)
1.63B
est: 1.55B (+4.8%)
1.58B
est: 1.16B (+36.1%)
1.30B
est: 1.07B (+21.5%)
1.29B
est: 1.08B (+19.8%)
1.30B
est: 993.00M (+30.7%)
1.28B
est: 1.10B (+15.9%)
1.43B
est: 1.15B (+23.8%)
1.33B
est: 1.18B (+13.1%)
1.37B
est: 1.20B (+14.5%)
1.37B
est: 1.22B (+12.2%)
1.42B
est: 1.43B (-0.7%)
1.60B
est: 1.45B (+10.5%)
1.65B
est: 1.65B (+0.0%)
1.73B
1.73B – 1.73B
+4.8% YoY
EBITDA
76.99M
est: 213.44M (-63.9%)
est: 204.20M (-100.0%)
est: 288.08M (-100.0%)
157.95M
est: 189.15M (-16.5%)
-20.51M
est: 183.05M (-111.2%)
2.65M
est: 136.22M (-98.1%)
-5.55M
est: 128.61M (-104.3%)
162.14M
est: 129.45M (+25.3%)
153.09M
est: 119.25M (+28.4%)
156.38M
est: 132.58M (+18.0%)
162.48M
est: 138.46M (+17.3%)
156.98M
est: 141.22M (+11.2%)
173.99M
est: 143.74M (+21.0%)
165.67M
est: 146.27M (+13.3%)
163.43M
est: 174.86M (-6.5%)
190.40M
est: 178.09M (+6.9%)
193.36M
est: 197.49M (-2.1%)
206.97M
206.97M – 206.97M
+4.8% YoY
EBIT
82.50M
est: 188.55M (-56.2%)
-4.51M
est: 180.39M (-102.5%)
-23.41M
est: 254.49M (-109.2%)
158.27M
est: 167.09M (-5.3%)
160.42M
est: 161.71M (-0.8%)
191.28M
est: 120.33M (+59.0%)
160.39M
est: 113.61M (+41.2%)
1.45B
est: 114.36M (+1,166.4%)
282.87M
est: 105.34M (+168.5%)
288.73M
est: 117.12M (+146.5%)
1.29B
est: 122.31M (+956.7%)
140.29M
est: 124.75M (+12.5%)
146.91M
est: 126.98M (+15.7%)
148.47M
est: 129.21M (+14.9%)
146.36M
est: 211.93M (-30.9%)
169.14M
est: 155.64M (+8.7%)
180.11M
est: 175.85M (+2.4%)
184.30M
184.30M – 184.30M
+4.8% YoY
Net Income
27.56M
est: 23.56M (+17.0%)
126.72M
est: 53.78M (+135.6%)
130.39M
est: 121.66M (+7.2%)
122.20M
est: 143.11M (-14.6%)
126.37M
est: 143.70M (-12.1%)
153.56M
est: 137.53M (+11.7%)
128.77M
est: 142.73M (-9.8%)
124.81M
est: 120.47M (+3.6%)
120.65M
est: 114.07M (+5.8%)
127.52M
est: 124.81M (+2.2%)
133.96M
est: 125.68M (+6.6%)
122.79M
est: 115.43M (+6.4%)
134.18M
est: 126.32M (+6.2%)
130.88M
est: 114.30M (+14.5%)
132.49M
est: 143.48M (-7.7%)
147.01M
est: 149.31M (-1.5%)
156.26M
est: 158.48M (-1.4%)
162.32M
162.32M – 162.32M
+2.4% YoY
SGA
est: 34.88M (-100.0%)
209.76M
est: 33.37M (+528.6%)
209.96M
est: 47.07M (+346.0%)
115.99M
est: 194.33M (-40.3%)
120.20M
est: 213.98M (-43.8%)
125.51M
est: 22.26M (+463.9%)
125.19M
est: 21.02M (+495.7%)
129.02M
est: 21.15M (+509.9%)
112.83M
est: 19.49M (+479.1%)
116.16M
est: 21.66M (+436.2%)
125.18M
est: 22.63M (+453.3%)
37.09M
est: 23.08M (+60.7%)
18.93M
est: 23.49M (-19.4%)
22.13M
est: 23.90M (-7.4%)
24.24M
est: 271.05M (-91.1%)
37.02M
est: 20.46M (+80.9%)
est: 23.12M (-100.0%)
24.23M
24.23M – 24.23M
+4.8% YoY
EPS
9.38
est: 8.14 (+15.2%)
42.25
est: 18.67 (+126.3%)
40.05
est: 42.23 (-5.2%)
40.75
est: 49.67 (-18.0%)
42.93
est: 49.88 (-13.9%)
52.17
est: 47.74 (+9.3%)
43.75
est: 49.30 (-11.3%)
42.41
est: 41.61 (+1.9%)
40.99
est: 39.40 (+4.0%)
43.33
est: 43.11 (+0.5%)
45.52
est: 43.41 (+4.9%)
42.01
est: 39.87 (+5.4%)
45.90
est: 43.63 (+5.2%)
44.82
est: 39.48 (+13.5%)
45.76
est: 42.88 (+6.7%)
50.78
est: 51.30 (-1.0%)
53.69
est: 54.45 (-1.4%)
55.77
55.77 – 55.77
+2.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-28 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-27 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-26 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-22 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-21 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-20 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-19 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-18 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-15 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-13 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-12 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-11 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-08 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-07 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-06 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-05 A- 4/5 4/5 2/5 5/5 3/5 2/5 4/5
2026-05-04 A- 4/5 4/5 2/5 5/5 3/5 2/5 4/5
2026-04-30 A- 4/5 4/5 2/5 5/5 3/5 2/5 4/5
2026-04-29 A- 4/5 4/5 2/5 5/5 3/5 2/5 4/5
2026-04-28 A- 4/5 4/5 2/5 5/5 3/5 2/5 4/5
2026-04-27 A- 4/5 4/5 2/5 5/5 3/5 2/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 5/5 3/5 2/5 3/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 2/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 2/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
337.91M
OE per share TTM
116.39
Owner's Yield
14.12%
Maintenance CapEx ratio
16.88%
Maint CapEx / Avg PPE
6.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 37 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap Value ETF DISV 0.11% 5.17M 0.42%
2 State Street SPDR MSCI Europe Small Cap Value Weighted UCITS ETF EUR Acc ZPRX.DE 0.08% 597.3K 0.30%
3 iShares MSCI Europe Small-Cap ETF IEUS 0.06% 109.0K 0.41%
4 Xtrackers MSCI Europe Small Cap UCITS ETF 1C XXSC.L 0.06% 2.03M 0.30%
5 iShares Core SPI(R) ETF (CH) CHSPI.SW 0.04% 2.89M 0.10%
6 Dimensional - International Small Cap ETF DFIS 0.03% 1.78M 0.39%
7 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.03% 59.1K 0.83%
8 iShares MSCI EAFE Small-Cap ETF SCZ 0.03% 3.56M 0.40%
9 Dimensional - International Vector Equity ETF DXIV 0.02% 34.3K 0.53%
10 Avantis International Small Cap Value ETF AVDV 0.02% 3.26M 0.36%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
89.7K
Shares Outstanding
2.91M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jean-Daniel Laffely Chairman of Management Board, MD, Chief Executive Officer & General Director 1M male
Christoph Borgmann Head of Finance, Chief Financial Officer & Member of Management Board
Frédéric Traimond EVice President, Head of Actuary & Reinsurance Dept, Deputy Gen. Dir., Chief Risk Off. and Mem. of Mgmt Board male
Grégoire Fracheboud Director, Head of Sales & Marketing and Member of the Management Board male
Kristel Rouiller Director, Chief Human Resources Officer & Member of Management Board
Nathalie Follonier-Kehrli Director, CS, Member of Mgnt Board and Head of Corporation Comm., Legal & Comp.Depart. female
Patrick Streit Director, Head of Asset Insurance Department and Head of the P&C Department male
Reto Kuhn Chief Investment Officer, Dir., Head of Asset Management Dep. & Member of the Management Board male
Bruno Ferolles Director, Member of Management Board and Head of the Personal Protection & Insurance Department
Stanislas Bressange Head of Digital Transformation & Information Systems, Chief Technology Officer and Member of Management Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits