Liechtensteinische Landesbank AG (XSWX:LLBN) Intrinsic Value: Projected FCF: CHF6.55 (As of Aug. 15, 2026) — 2520% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XSWX:LLBN Liechtensteinische Landesbank AG XSWX:LLBN
60 GF Score
Price CHF111.00
GF Value CHF79.80
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Liechtensteinische Landesbank AG Intrinsic Value: Projected FCF?

Liechtensteinische Landesbank AG XSWX:LLBN 60 Intrinsic Value: Projected FCF is CHF6.55 as of Aug. 15, 2026, which is 100% below its 10-year median of 0.25. GuruFocus rates XSWX:LLBN with a GF Score™ of 60/100 and a GF Value™ of CHF79.80 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 1,295 Banks companies, Liechtensteinische Landesbank AG ranks worse than 99.69% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-15), Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF is CHF6.55. The stock price of Liechtensteinische Landesbank AG is CHF111.00. Therefore, Liechtensteinische Landesbank AG's Price-to-Intrinsic-Value-Projected-FCF of today is 17.0.

The historical rank and industry rank for Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF or its related term are showing as below:

XSWX:LLBN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.17   Med: 0.25   Max: 17.37
Current: 16.95

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Liechtensteinische Landesbank AG was 17.37. The lowest was 0.17. And the median was 0.25.

XSWX:LLBN's Price-to-Projected-FCF is ranked worse than
99.69% of 1295 companies
in the Banks industry
Industry Median: 0.59 vs XSWX:LLBN: 16.95

Liechtensteinische Landesbank AG  (XSWX:LLBN) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Liechtensteinische Landesbank AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=111.00/6.5500399933745
=16.95

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Liechtensteinische Landesbank AG Intrinsic Value: Projected FCF Related Terms


Liechtensteinische Landesbank AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Liechtensteinische Landesbank AG Intrinsic Value: Projected FCF Chart

Liechtensteinische Landesbank AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 299.48 239.54 179.45 119.66 6.55

Liechtensteinische Landesbank AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 179.45 0.00 119.66 0.00 6.55

Liechtensteinische Landesbank AG Intrinsic Value: Projected FCF Competitor Comparison

For the Banks - Regional subindustry, Liechtensteinische Landesbank AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Liechtensteinische Landesbank AG Price-to-Projected-FCF vs Banks Industry

For the Banks industry and Financial Services sector, Liechtensteinische Landesbank AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Liechtensteinische Landesbank AG's Price-to-Projected-FCF falls into.


XSWX:LLBN
60GF Score
Liechtensteinische Landesbank AG XSWX:LLBN
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Liechtensteinische Landesbank AG Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Liechtensteinische Landesbank AG's Free Cash Flow(6 year avg) = CHF-164.09.

Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(10.265723347005*-164.08942857143+2355.816*0.8)/30.558
=6.55

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of CHF6.55 mean?
Liechtensteinische Landesbank AG (XSWX:LLBN) has a Intrinsic Value: Projected FCF of CHF6.55 as of Aug. 15, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Liechtensteinische Landesbank AG and its competitors. This is 2520% above median its historical median of 0.25. Over the past decade, Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF has ranged from 0.17 to 17.37. According to the industry distribution chart, Liechtensteinische Landesbank AG ranks #1291 out of 1295 companies in the Banks industry, placing it in the top 99.7%.
Is Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF too high?
Liechtensteinische Landesbank AG's current Intrinsic Value: Projected FCF of CHF6.55 is 2520% above median its 10-year median of 0.25. Over the past 10 years, this metric has ranged from a low of 0.17 to a high of 17.37. Based on the distribution chart, Liechtensteinische Landesbank AG ranks #1291 out of 1295 companies in the Banks industry, which is in the bottom quartile relative to peers. Overall, Liechtensteinische Landesbank AG has a GF Score™ of 60/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Liechtensteinische Landesbank AG's Intrinsic Value: Projected FCF compare to competitors?
According to the Banks industry distribution chart, Liechtensteinische Landesbank AG ranks #1291 out of 1295 companies for Intrinsic Value: Projected FCF. This places Liechtensteinische Landesbank AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.59. Historically, Liechtensteinische Landesbank AG's own Intrinsic Value: Projected FCF has ranged from 0.17 to 17.37 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.59, based on 1,295 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Liechtensteinische Landesbank AG and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.59 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Liechtensteinische Landesbank AG's current Intrinsic Value: Projected FCF is CHF6.55, which is 2520% above median its own 10-year median of 0.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Liechtensteinische Landesbank AG stock overvalued right now?
Based on GuruFocus' analysis, Liechtensteinische Landesbank AG (XSWX:LLBN) is currently considered Significantly Overvalued. The stock's GF Value™ is CHF79.80, compared to a current price of CHF111.00 — trading 39.1% above its estimated fair value. The current Intrinsic Value: Projected FCF is CHF6.55, which is 2520% above median its 10-year median of 0.25. Liechtensteinische Landesbank AG's overall GF Score™ is 60/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Liechtensteinische Landesbank AG (XSWX:LLBN), the current Intrinsic Value: Projected FCF is CHF6.55 as of Aug. 15, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Liechtensteinische Landesbank AG (XSWX:LLBN) Overvalued in 2026?

Based on GuruFocus' analysis, Liechtensteinische Landesbank AG stock appears to be overvalued. The current stock price of CHF111.00 is trading 39.1% above its estimated GF Value™ of CHF79.80. GuruFocus considers Liechtensteinische Landesbank AG to be Significantly Overvalued.

Key valuation signals for XSWX:LLBN:

  • Intrinsic Value: Projected FCF: CHF6.55 (2520% above median its 10-year median of 0.25)
  • GF Value™: CHF79.80 vs. price of CHF111.00 (39.1% above fair value)
  • GF Score™: 60/100 with 7 warning signs

No single metric tells the full story. See the XSWX:LLBN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Liechtensteinische Landesbank AG Business Description

Other Exchanges LLBNz:UK0RP8:UKLLS1:Germany
Address Stadtle 44, P.O. Box 384, Vaduz, LIE, 9490
Liechtensteinische Landesbank AG is a universal banking and financial services group. The bank business activities are divided into the following segments: Retail & Corporate Banking and International Wealth Management. The companies product and services portfolio includes various financial services, such as payment processing, lending, mortgage, individual pension fund solutions, wealth planning, taxation, asset management, and investment advisory, among others. The company generates a majority of its revenue from the Retail & Corporate Banking segment and more than half of its revenue is earned in Liechtenstein and the rest from Switzerland and Austria.
60GF Score

Get the complete analysis for XSWX:LLBN

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

CHF111.00
Price
CHF79.80
GF Value