investorscraft@gmail.com

Intrinsic value of Banco Bilbao Viscaya Argentaria S.A. (BBVA)

Previous Close$4.71
Intrinsic Value
Upside potential
Previous Close
$4.71
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh33.93 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Banco Bilbao Vizcaya Argentaria, S.A., together with its subsidiaries, provides retail and wholesale banking, asset management, and private banking services. The company provides current and savings accounts, term deposits, subordinated deposits, and other accounts. It also offers loan products; deals in securities; manages pension funds; and foreclosed real estate assets. In addition, the company provides credit cards; corporate and investment banking services; and insurance products. It operates in Spain, Mexico, South America, the United States, Turkey, Asia-Pacific, and rest of Europe. Banco Bilbao Vizcaya Argentaria, S.A. was founded in 1857 and is headquartered in Bilbao, Spain.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-2.4NaN
Revenue, $30799NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m17459NaN
Operating income, $m13339NaN
EBITDA, $m14799NaN
Interest expense (income), $mNaN
Earnings before tax, $m7491NaN
Tax expense, $m2611NaN
Net income, $m4880NaN

BALANCE SHEET

Cash and short-term investments, $m233518NaN
Total assets, $m753278NaN
Adjusted assets (=assets-cash), $m519761NaN
Average production assets, $m11114NaN
Working capital, $m19954NaN
Total debt, $m198203NaN
Total liabilities, $m703384NaN
Total equity, $m49894NaN
Debt-to-equity ratio3.972NaN
Adjusted equity ratio-0.216NaN

CASH FLOW

Net income, $m4880NaN
Depreciation, amort., depletion, $m1460NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m42748NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-376NaN
Free cash flow, $m43124NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m19954
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount