Subscribe

Valiant Holding AG (VATN.SW)

CHF162.20 -0.20 (-0.12%)
CH SIX Financial Services Banks - Regional
Address Pilatusstrasse 39 6003
Lucerne, CH
CEO Ewald Burgener
Website valiant.ch
IPO 1997-07-14
ISIN CH0014786500

Explore sections of this company profile

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

Valiant Holding AG, through its various subsidiaries, offers a wide array of financial services to a diverse client base, including individual retail customers, affluent private clients, self-employed professionals, and small to medium-sized businesses. Their offerings encompass savings products, financing for real estate, commercial loans tailored for working capital and other essential business requirements, as well as unsecured and consumer credit. They also provide convenient payment transaction services through their mobile banking application, along with specialized solutions for retirement planning and investment management, and comprehensive electronic banking facilities. The company operates across 14 cantons throughout Switzerland. Founded in 1824, its central office is located in Lucerne, Switzerland.

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
CHF162.20 -0.20 (-0.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
26.5K
Beta
0.08
Float Shares
15.71M
Free Float %
99.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.36% +1.71% -8.58% +3.23% +19.23% +6.68% +37.13% +59.50% +63.58% +59.81% +186.55%
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
162.20
DCF (Unlevered) 817.77 +404.2%

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) 25% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 2 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.27
Distress
Piotroski F-Score
4 / 9
Average
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
  • Revenue growth
    -11.6% Q1'26: -12.2% (vs Q1'25)
  • EPS growth
    +2.9% Q1'26: +1.9% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +26.1% (vs Q1'25)
  • ROIC
    Q1'26: +1.2% (vs Q1'25)
  • Share dilution
    +0.0% Q1'26: -0.2% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 71.00× (vs Q1'25)
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 (0.09) × ERP
WACC = 18% × Ke + 82% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 782.37 Current price: 162.20
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 2000
actual
Dec 2001
actual
Dec 2011
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
4 Rev. Ana.
3 EPS Ana.
Dec 2027
4 Rev. Ana.
3 EPS Ana.
Dec 2028
3 Rev. Ana.
1 EPS Ana.
Revenue
234.46M
est.
246.40M
est.
669.07M
est: 414.12M (+61.6%)
607.42M
est: 391.79M (+55.0%)
551.90M
est: 392.41M (+40.6%)
524.23M
est: 366.45M (+43.1%)
497.27M
est: 374.67M (+32.7%)
466.13M
est: 381.97M (+22.0%)
459.89M
est: 383.50M (+19.9%)
453.41M
est: 405.78M (+11.7%)
447.52M
est: 405.76M (+10.3%)
438.62M
est: 415.87M (+5.5%)
436.91M
est: 434.99M (+0.4%)
514.49M
est: 451.18M (+14.0%)
768.11M
est: 556.21M (+38.1%)
833.33M
est: 542.45M (+53.6%)
737.07M
est: 548.12M (+34.5%)
550.98M
543.55M – 556.08M
+0.5% YoY
566.13M
557.57M – 576.80M
+2.7% YoY
586.34M
584.22M – 588.45M
+3.6% YoY
EBITDA
77.60M
est.
81.55M
est.
195.88M
est: 137.06M (+42.9%)
186.86M
est: 129.67M (+44.1%)
155.11M
est: 129.87M (+19.4%)
151.20M
est: 340.48M (-55.6%)
172.18M
est: 340.60M (-49.4%)
169.22M
est: 306.36M (-44.8%)
174.13M
est: 280.70M (-38.0%)
167.89M
est: 289.84M (-42.1%)
169.73M
est: 246.47M (-31.1%)
171.25M
est: 228.73M (-25.1%)
169.61M
est: 236.40M (-28.3%)
182.88M
est: 244.81M (-25.3%)
208.35M
est: 172.37M (+20.9%)
207.88M
est: 260.27M (-20.1%)
210.15M
est: 169.86M (+23.7%)
170.75M
168.44M – 172.33M
+0.5% YoY
175.44M
172.79M – 178.75M
+2.7% YoY
181.70M
181.05M – 182.36M
+3.6% YoY
EBIT
68.28M
est.
81.97M
est.
157.63M
est: 137.77M (+14.4%)
145.53M
est: 111.85M (+30.1%)
100.97M
est: 145.73M (-30.7%)
115.10M
est: 94.32M (+22.0%)
139.28M
est: 119.46M (+16.6%)
144.08M
est: 141.22M (+2.0%)
151.39M
est: 152.89M (-1.0%)
145.46M
est: 174.47M (-16.6%)
147.93M
est: 154.86M (-4.5%)
150.12M
est: 150.85M (-0.5%)
146.77M
est: 155.91M (-5.9%)
160.52M
est: 161.46M (-0.6%)
184.55M
est: 152.81M (+20.8%)
188.04M
est: 148.97M (+26.2%)
191.50M
est: 150.59M (+27.2%)
151.37M
149.33M – 152.77M
+0.5% YoY
155.53M
153.18M – 158.46M
+2.7% YoY
161.08M
160.50M – 161.67M
+3.6% YoY
Net Income
103.58M
est.
62.11M
est.
127.63M
est: 104.38M (+22.3%)
126.97M
est: 116.69M (+8.8%)
91.44M
est: 127.20M (-28.1%)
94.51M
est: 85.35M (+10.7%)
114.38M
est: 98.09M (+16.6%)
117.51M
est: 115.84M (+1.4%)
119.20M
est: 126.18M (-5.5%)
120.33M
est: 140.44M (-14.3%)
121.06M
est: 129.66M (-6.6%)
121.87M
est: 123.45M (-1.3%)
123.13M
est: 127.59M (-3.5%)
129.51M
est: 132.13M (-2.0%)
144.26M
est: 148.27M (-2.7%)
150.38M
est: 152.50M (-1.4%)
154.71M
est: 154.71M (+0.0%)
161.36M
158.60M – 186.63M
+4.3% YoY
170.47M
168.62M – 200.52M
+5.6% YoY
192.62M
189.06M – 196.18M
+13.0% YoY
SGA
28.36M
est.
179.39M
est.
49.94M
est: 301.50M (-83.4%)
43.47M
est: 46.45M (-6.4%)
41.68M
est: 287.15M (-85.5%)
53.35M
est: 284.92M (-81.3%)
52.97M
est: 279.74M (-81.1%)
54.50M
est: 273.94M (-80.1%)
58.49M
est: 253.51M (-76.9%)
52.68M
est: 278.50M (-81.1%)
53.90M
est: 264.15M (-79.6%)
57.83M
est: 285.65M (-79.8%)
62.42M
est: 295.23M (-78.9%)
72.62M
est: 305.74M (-76.2%)
72.92M
est: 77.24M (-5.6%)
78.30M
est: 200.86M (-61.0%)
163.20M
est: 76.11M (+114.4%)
76.51M
75.48M – 77.22M
+0.5% YoY
78.61M
77.42M – 80.10M
+2.7% YoY
81.42M
81.13M – 81.71M
+3.6% YoY
EPS
6.56
est.
6.77
est.
8.08
est: 8.08 (+0.0%)
8.04
est: 7.43 (+8.3%)
5.79
est: 6.11 (-5.3%)
6.02
est: 5.96 (+1.1%)
7.29
est: 6.64 (+9.7%)
7.46
est: 6.98 (+6.8%)
7.55
est: 7.07 (+6.8%)
7.62
est: 7.52 (+1.4%)
7.67
est: 7.33 (+4.6%)
7.72
est: 7.49 (+3.1%)
7.80
est: 7.68 (+1.6%)
8.20
est: 7.98 (+2.8%)
9.13
est: 9.39 (-2.8%)
9.52
est: 10.10 (-5.8%)
9.80
est: 10.11 (-3.0%)
10.68
10.04 – 11.82
+5.7% YoY
11.37
10.68 – 12.70
+6.5% YoY
12.20
11.97 – 12.42
+7.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-08 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-07 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-06 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-05 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-04 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-30 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-29 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-28 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-27 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-24 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-23 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5
2026-04-22 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5
2026-04-21 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5
2026-04-20 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5
2026-04-17 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5
2026-04-16 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-17.94M
OE per share TTM
-1.14
Owner's Yield
-0.68%
Maintenance CapEx ratio
17.95%
Maint CapEx / Avg PPE
16.4%

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 97 ETFs in our universe

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
188.1K
Shares Outstanding
15.76M

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
Ewald Burgener Chief Executive Officer & Member of Executive Board 1M male
Martin Vogler Head of Private & Business Clients, Deputy Chief Executive Officer and Member of Executive Board 763.0K male
Christopher Wille Head of Customer Services & Products and Member of Executive Board 722.0K male
Serge Laville Chief Financial Officer & Member of Executive Board 708.0K male
Michael Eisenrauch Head of Operations & IT and Member of Executive Board 698.0K
Kathrin Wehrli Head of Corporate & Institutional Clients and Member of Executive Board 419.0K female
Joachim Matha Head of Investor Relations 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