Leonteq stock: fair value
LEON.SWThe fair value of Leonteq under our model is $19.45, the price is 21% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $13.89 and expensive above $32.41 (uncertainty high, based on the price swings of the past year).
Calculated with a cost of equity of 5.6%. At 6.6% the fair value would be $16.21, at 4.6% it would be $24.31.
Where the number comes from
From the excess return model alone; without earnings there is no industry value.
Excess return model for banks and insurers: book value plus the value of returns above the cost of equity of 5.6% (floor: government bond yield 0.6% plus 5 percentage points, since beta 1.01 times the risk premium would give less).
Calculate with your own assumptionsThe calculation step by step
With these figures the excess return model arrives at $19.45 per share: book value plus the value of what the company earns above its cost of equity over time. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Book value per share | $47.65 |
| Stable earnings per share (book value × median return on equity of the last five fiscal years) | $1.26 |
| Return on equity in the model (median of the last five fiscal years) | 2.6% |
| Cost of equity | 5.6% |
| Excess return per share: (return − cost) × book value | −$1.41 |
| Terminal value of excess returns: excess return / (5.6% − 0.6%) | −$28.21 |
| Value per share (book value plus terminal value) | $19.45 |
| Fair value (from the cash flow model alone) | $19.45 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = CHF 0.8331)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Weak, published since 7 Nov 2026 (in the score history since 30 Apr 2024)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.