Ringkjøbing Landbobank is a standout Danish bank — exceptional cost efficiency (one of the lowest cost/income ratios in Europe), pristine credit quality, niche lending strengths and a ~20% return on equity through the cycle. It is a genuine quality compounder among banks.
The market knows it: at 3.58× book the bank trades well above its Gordon-justified ~2.62× (ROE 20%, COE ~9.5%, g 3%). Quality this rare warrants a premium to the formula, but the valuation already pays for it.
Gordon fair P/B = (20%−3%)/(9.5%−3%) ≈ 2.62×, versus the current 3.58× — a ~27% premium that the bank's efficiency and credit quality partly justify but which leaves no margin of safety.
Base DKK 1500 (−3%, holding a quality premium); bull DKK 1750 (continued ROE outperformance and lending growth); bear DKK 1200 (a Danish credit/rate downturn or multiple normalisation).
The operating reverse-DCF (NOPAT / invested capital / WACC) does not apply to a balance-sheet business — leverage is the raw material and "net debt" is not meaningful. The equity is valued on residual income: book equity plus the present value of returns above the cost of equity, discounted at Ke; the single-stage lens is the Gordon fair price-to-book, (ROE−g)/(Ke−g). The market prices in a sustainable ROE of 23.5% vs 20.0% currently earned; at a sustained 20.0% ROE the warranted P/B is 2.62× (DKK 1,241/sh, -17%).
| Scenario | 24m target | Impl. ROE | Upside | Prob. | Driver |
|---|---|---|---|---|---|
| Bull | DKK 1,750 | 27% | +17% | 30% | ROE outperformance + lending growth |
| Base | DKK 1,500 | 24% | +0% | 45% | Quality premium holds; no margin of safety |
| Bear | DKK 1,200 | 19% | -20% | 25% | Danish credit/rate downturn or de-rating |
| Prob-weighted | DKK 1,500 | — | +0% | 100% | Scenario-weighted expected value |
| Ke \ ROE | 10% | 14% | 18% | 22% | 26% | 30% | 34% |
|---|---|---|---|---|---|---|---|
| 8.00% | 664 | 1043 | 1422 | 1801 | 2180 | 2560 | 2939 |
| 8.75% | 577 | 907 | 1236 | 1566 | 1896 | 2226 | 2555 |
| 9.50% (base) | 510 | 802 | 1094 | 1385 | 1677 | 1969 | 2261 |
| 10.25% | 458 | 719 | 981 | 1242 | 1504 | 1765 | 2027 |
| 11.00% | 415 | 652 | 889 | 1126 | 1363 | 1600 | 1837 |
Green = fair value above the current price of DKK 1,495.00. For a financial the surface is dominated by cost of equity and sustainable ROE — not unit growth.
⤓ Download the full model (.xlsx) — formula-driven sheets; flex the blue input cells and the model cascades in Excel.
Among the lowest cost/income ratios in European banking — a structural advantage.
A long record of low loan losses through cycles.
A high, sustained return on equity — genuine quality.
Specialised lending niches support above-peer margins.
Strong capital generation funds buybacks and dividends.
Ringkjøbing Landbobank is a best-in-class Danish bank at a full, quality-justified price. HOLD, medium conviction; base target DKK 1500 (−3%) — a quality holding to accumulate on weakness.
A credit- or rate-driven pullback toward DKK 1200, narrowing the premium to the Gordon formula, would offer a better entry.
Every adjustment traces to the cited note/page in the source filing — click to open it there. Source reports archived locally.
NOPAT adjustments: Not available from structured data
Company add-backs we reject: Not available without footnote extraction
Pages read — FY: — · Q: —
How the mttssn view has evolved — each prior dated note is preserved.