Editing UBS Group AG

Warning: You are not logged in. Your IP address will be publicly visible if you make any edits. If you log in or create an account, your edits will be attributed to your username, along with other benefits.

The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.

Latest revision Your text
Line 36: Line 36:


UBS is a preeminent global financial advisory and solutions provider, catering to private, institutional, and corporate clients across the world, with a particular emphasis on Swiss private clients. With a widespread presence in major financial centers, our recent integration with Credit Suisse enhances our capabilities, offering clients elevated value, a broader spectrum of services, and an extended global reach, reaffirming UBS's role as a driver of financial achievement.<ref>https://www.ubs.com/global/en/our-firm/what-we-do.html</ref>
UBS is a preeminent global financial advisory and solutions provider, catering to private, institutional, and corporate clients across the world, with a particular emphasis on Swiss private clients. With a widespread presence in major financial centers, our recent integration with Credit Suisse enhances our capabilities, offering clients elevated value, a broader spectrum of services, and an extended global reach, reaffirming UBS's role as a driver of financial achievement.<ref>https://www.ubs.com/global/en/our-firm/what-we-do.html</ref>
Considering UBS Group AG's strategic trajectory and integrated assumptions, our analysis envisions a potential 53.5% return over five years, correlating to an average annual growth rate of about 10.7%. This projects a £100,000 investment in UBS potentially growing to around £153,500 within five years, considering the foreseen upside. These insights amalgamate Stockhub user perspectives, our detailed DCF model, and current market valuation.


== Operations ==
== Operations ==
Line 83: Line 81:


== Markets ==
== Markets ==
=== Total Addressable Market ===
Total Addressable Market: Here, the total addressable market (TAM) is defined as the global financial services market, and based on a number of assumptions, it is estimated that the size of the market, in terms of revenue, is $28.1 trillion.<ref>https://www.thebusinessresearchcompany.com/report/financial-services-global-market-report</ref>
=== Serviceable Available Market ===
Serviceable Available Market: Here, the serviceable available market (SAM) is defined as the global commercial banking market, and based on a number of assumptions, it is estimated that the size of the market, in terms of revenue, is $2.8 trillion.<ref>https://www.ibisworld.com/global/market-size/global-commercial-banks/</ref>
=== Serviceable Obtainable Market ===
Serviceable Obtainable Market: Here, the serviceable obtainable market (SOM) is defined as the US commercial banking market, and based on a number of assumptions, it is estimated that the size of the market, in terms of revenue, is $1.1 trillion.<ref>https://www.ibisworld.com/industry-statistics/market-size/commercial-banking-united-states/</ref>


== Competition ==
== Competition ==
Line 168: Line 157:
UBS Group AG's financial performance exhibited stability over the years, with modest revenue fluctuations and steady net income growth. Despite the dynamic economic landscape, the company's revenue remained above $30 billion from 2019 to 2022. This consistent growth suggests effective management strategies. Further analysis of factors influencing these trends would provide a more comprehensive understanding.
UBS Group AG's financial performance exhibited stability over the years, with modest revenue fluctuations and steady net income growth. Despite the dynamic economic landscape, the company's revenue remained above $30 billion from 2019 to 2022. This consistent growth suggests effective management strategies. Further analysis of factors influencing these trends would provide a more comprehensive understanding.
[[File:Financials UBS.png|center|thumb|500x500px]]
[[File:Financials UBS.png|center|thumb|500x500px]]
== Valuation ==
== Valuation ==
===What's the Current Value of UBS Group AG?===
As of August 23rd, 2023, UBS Group AG shares have attained a value of $23.73, reflecting a steady path of recuperation subsequent to the effects of the Covid-19 pandemic. This optimistic momentum underscores UBS Group AG's tenacity and capacity for expansion.
{| class="wikitable"
! colspan="4" |Airbus Current Valuation - August 2023
|-
|Share Price (@09/08)
|[$]
|
|'''23.73'''
|-
|Shares Outstanding
|[#B]
|
|3.23
|-
|Equity Value
|[$B]
|
|76.65
|-
|Add:
Net Debt at Dec. 31, 2022
|[$B]
|
|17.1
|-
|'''Enterprise Value'''
|[$B]
|
|59.5
|}In our analysis of Airbus's valuation, we employed two distinct methods:
*'''Discounted Cashflow''': By employing the perpetuity growth approach, we ascertain that UBS Group AG's implied share price stands at '''$36.43'''. Consequently, this yields an approximated upside potential of '''53.5%'''.
*'''Trading Comps''': In light of our calculations based on the comps analysis, where the Price-to-Earnings (P/E) ratio indicates an estimated value of '''$15.93''', it's apparent that UBS Group AG's current stock value of $23.73 suggests a potential '''overvaluation''' in comparison to our projected valuation ranges.
===What's the expected return of an Investment in the Company?===
Selecting the DCF valuation approach over the alternative methods, and considering an approximate upside potential of '''53.5%''' over a span of 5 years, projections based on Stockhub users' analysis suggest that an investment in UBS Group AG holds the potential for a significant return over the next five years, with an annual return of approximately 10.7%. To simplify, an initial £1,000 investment in UBS could potentially grow to around £1,535.00 in five years, taking into account the estimated upside.
When an investment attains its projected return of 53.5%, which corresponds to an annual return of about '''10.7%''' over the five-year period, it becomes a favorable choice for considering investment in the company.


== Monte-Carlo Simulations ==
== Monte-Carlo Simulations ==
Line 582: Line 533:
|18,121,000
|18,121,000
|}
|}
=== Disocunted Cash Flow (DCF) ===
Outlined below is the Discounted Cash Flow (DCF) analysis for UBS Group AG. The computations have been performed using Bloomberg Terminal.
'''Assumptions:'''
* Revenue Growth Rate: 0%
* Operating Margin: 28.87%
* Tax Rate: 21%
* Discount Rate (WACC): 8.19%
* Terminal Growth Rate: 2%
==== Forecast Period: 5 years Calculate ====
==== Free Cash Flows (FCF) ====
{| class="wikitable"
!Year
!Revenue
!Operating Income
!EBT
!Taxes
!NOPAT
!Depreciation & Amortization
!Operating Cash Flow
!CAPEX
!Working Capital Changes
!Free Cash Flow
|-
|2022
|$33,270,000,000
|$9,609,369,900
|$9,609,369,900
|$2,018,167,879
|$7,591,202,021
|$2,061,000,000
|$9,652,202,021
| -$1,643,000,000
|$18,228,000,000
|$29,237,202,021
|-
|2023
|$33,270,000,000
|$9,609,369,900
|$9,609,369,900
|$2,018,167,879
|$7,591,202,021
|$2,061,000,000
|$9,652,202,021
| -$1,643,000,000
|$18,228,000,000
|$29,237,202,021
|-
|2024
|$33,270,000,000
|$9,609,369,900
|$9,609,369,900
|$2,018,167,879
|$7,591,202,021
|$2,061,000,000
|$9,652,202,021
| -$1,643,000,000
|$18,228,000,000
|$29,237,202,021
|-
|2025
|$33,270,000,000
|$9,609,369,900
|$9,609,369,900
|$2,018,167,879
|$7,591,202,021
|$2,061,000,000
|$9,652,202,021
| -$1,643,000,000
|$18,228,000,000
|$29,237,202,021
|-
|2026
|$33,270,000,000
|$9,609,369,900
|$9,609,369,900
|$2,018,167,879
|$7,591,202,021
|$2,061,000,000
|$9,652,202,021
| -$1,643,000,000
|$18,228,000,000
|$29,237,202,021
|}
==== Discount Cash Flows ====
{| class="wikitable"
!Year
!FCF
!PV Factor
!Discounted FCF
|-
|2022
|$29,237,202,021
|0.9252
|$27,024,994,009
|-
|2023
|$29,237,202,021
|0.8526
|$24,907,452,724
|-
|2024
|$29,237,202,021
|0.7844
|$22,962,979,085
|-
|2025
|$29,237,202,021
|0.7202
|$20,927,732,983
|-
|2026
|$29,237,202,021
|0.6597
|$19,313,711,550
|-
|TV
|$493,077,739,961
|0.6597
|$325,224,847,288
|}
==== Calculation Results ====
{| class="wikitable"
!Calculation Results
!Values
|-
|Equity Value
|$311,028,340,331
|-
|Per Share Value
|$36.43
|-
|Current Stock Value
|$23.73
|-
!Upside
|'''53.5%'''
|}
==== Sensitivity analysis ====
{| class="wikitable"
! colspan="2" rowspan="2" |Sensitivity Analysis
! colspan="7" |Perpetuity Growth Rate
|-
|0.20%
|0.70%
|1.20%
|1.70%
|2.20%
|2.70%
|3.20%
|-
! rowspan="6" |WACC
|7.0%
|$33.77
|$34.60
|$35.46
|$36.37
|$37.33
|$38.34
|$39.41
|-
|7.5%
|$32.98
|$33.70
|$34.46
|$35.27
|$36.13
|$37.04
|$38.00
|-
|8.0%
|$32.24
|$32.83
|$33.47
|$34.16
|$34.89
|$35.68
|$36.51
|-
|8.5%
|$31.55
|$32.01
|$32.52
|$33.08
|$33.70
|$34.37
|$35.10
|-
|9.0%
|$30.90
|$31.26
|$31.67
|$32.12
|$32.63
|$33.18
|$33.79
|-
|9.5%
|$30.28
|$30.55
|$30.87
|$31.24
|$31.66
|$32.13
|$32.67
|}
=== Trading comparables (Comps) ===
{| class="wikitable"
!P/E Ratio
!Estimated EPS
!Estimated Share Price
|-
|Low (4.62x)
|1.96
|$9.06
|-
|Median (8.13x)
|1.96
|'''$15.93'''
|-
|Mean (8.79x)
|1.96
|$17.22
|-
|High (10.28x)
|1.96
|$20.14
|}
== References ==
__INDEX__
__INDEX__
<references />
<references />
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see Stockhub:Copyrights for details). Do not submit copyrighted work without permission!
Cancel Editing help (opens in new window)

Templates used on this page: