Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
5.67%
6.58%
6.17%
5.81%
5.49%
5.21%
Sector average
-
39.15%
10.07%
7.78%
6.46%
5.52%
4.42%
ROA
-
0.41%
0.48%
0.48%
0.48%
0.47%
0.47%
Sector average
-
-0.02%
-0.73%
-0.95%
-1.15%
-1.32%
1.58%
Total Assets
Amounts in CHF (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as â-â. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Valiant Holding AG? It covers the balance sheet, income statement and Equlion model projections.
CHFÂ 37,874.14M
CHFÂ 39,026.99M
CHFÂ 39,214.96M
CHFÂ 39,402.93M
CHFÂ 39,590.89M
CHFÂ 39,778.86M
CHFÂ 39,966.83M
Sector average
-
CHFÂ 96,575.52M
CHFÂ 97,791.92M
CHFÂ 99,010.86M
CHFÂ 100,228.09M
CHFÂ 101,440.46M
CHFÂ 450,917.40M
Net Income
CHFÂ 154.71M
CHFÂ 156.64M
CHFÂ 187.97M
CHFÂ 187.97M
CHFÂ 187.97M
CHFÂ 187.97M
CHFÂ 187.97M
Sector average
-
CHFÂ 1,199.77M
CHFÂ 1,214.11M
CHFÂ 1,216.65M
CHFÂ 1,214.94M
CHFÂ 1,209.83M
CHFÂ 2,756.62M
Valuation
-
CHFÂ 2,293.27M
CHFÂ 2,328.82M
CHFÂ 2,365.94M
CHFÂ 2,404.65M
CHFÂ 2,445.01M
CHFÂ 2,487.06M
Sector average
-
CHFÂ 6,081.15M
CHFÂ 6,176.53M
CHFÂ 6,275.89M
CHFÂ 6,379.29M
CHFÂ 6,487.47M
CHFÂ 32,849.13M
Stock Price
-
CHFÂ 145.49
CHFÂ 147.74
CHFÂ 150.10
CHFÂ 152.56
CHFÂ 155.12
CHFÂ 157.78
Sector average
-
CHFÂ 670.18
CHFÂ 680.80
CHFÂ 691.93
CHFÂ 703.58
CHFÂ 715.63
CHFÂ 124.36
Valiant Holding AG (VATN.SW) Financial Forecast | Equlion