Choose a model
Each card values Credit Suisse a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
Credit Suisse on book value: book value per share (equity) grows with retained profit and is priced at a normal price-to-book. For banks and insurers.
Years to project
Growth of book value per share
Book value per share; starts at its own recent growth
Exit P/B
No history to start from; set your own
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's book value per share
Last twelve months
CHF 8.56
Book value in 2031
Grows 0.0% a year for 5 years
CHF 8.56
Price in 2031
CHF 8.56 × 1.2 P/B
CHF 10.27
Worth today
÷ 1.10^5: your 10% a year, taken back out
CHF 6.38
Fair value
The most you can pay and still earn 10% a year
CHF 6.38
Buy below
Fair value minus your 25% margin of safety
CHF 4.78
Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
CHF 6.38
Expected return
Set a buy price
Future price, 2031
CHF 10.27
Buy below
CHF 4.78
GLDI trades as a depositary receipt that can stand for several ordinary shares, and its filings count ordinary shares. We show the value per ordinary share and leave out the price comparison rather than guess the ratio.
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
Credit Suisse (GLDI) intrinsic value and fair value
The calculator grows one of Credit Suisse's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for GLDI; this is analysis, not investment advice.
Frequently asked
What is Credit Suisse's (GLDI) intrinsic value?+
With Intrinsiqq's starting inputs, Credit Suisse's fair value is about CHF 6.38 a share, based on its book value per share. That assumes book value per share of CHF 8.56 grows about 0.0% a year for 5 years, the stock then trades at 1.2 times book value, and you want a 10.0% yearly return. On its other figures: free cash flow CHF 80.56, revenue CHF 11.98. Every input can be changed on the page; the result is a model, not a forecast.
What growth does the Credit Suisse valuation assume?+
Book value per share grows about 0.0% a year to start, its own recent growth per share (three years for a company not yet profitable, five otherwise). The exit multiple starts at a default.
What is a good margin of safety for Credit Suisse?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at CHF 4.78. Less predictable businesses deserve a wider cushion, or a higher desired return.
Peers
Security Brokers, Dealers & Flotation Companies · Pick stocks to compare with GLDI
Spot a number that looks wrong? Check it in GLDI's SEC filings or
Download this analysis as a PDF (Pro)
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing GLDI
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.