investorscraft@gmail.com

Intrinsic Value of Comerica Incorporated (CMA)

Previous Close$63.42
Intrinsic Value
Upside potential
Previous Close
$63.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Comerica Incorporated operates as a financial services company primarily serving businesses, institutions, and individuals across key U.S. markets, including Texas, California, and Michigan. Its core revenue model is driven by commercial banking, retail banking, and wealth management services, with a strong emphasis on middle-market commercial lending. The company differentiates itself through regional expertise, relationship-based banking, and tailored financial solutions, positioning it as a trusted partner for small to mid-sized enterprises. Comerica’s sector focus includes energy, technology, and healthcare, where it leverages deep industry knowledge to provide specialized financing and treasury management services. Despite competition from larger national banks, Comerica maintains a niche advantage through localized decision-making and customer-centric service. Its market position is further reinforced by a conservative risk management approach, ensuring stability in volatile economic conditions.

Revenue Profitability And Efficiency

Comerica reported revenue of $3.24 billion for FY 2024, with net income of $698 million, reflecting a net margin of approximately 21.5%. Diluted EPS stood at $5.02, demonstrating solid profitability. Operating cash flow was $601 million, while capital expenditures totaled -$153 million, indicating disciplined capital allocation. The company’s efficiency metrics suggest a balanced approach to cost management and revenue generation, though further details on operating expenses would provide deeper insight.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with commercial banking contributing significantly to net income. Capital efficiency appears robust, given the $6.8 billion in cash and equivalents against $6.67 billion in total debt, suggesting a stable liquidity position. However, the exact return on equity (ROE) and return on assets (ROA) metrics would be necessary for a more granular assessment of capital deployment effectiveness.

Balance Sheet And Financial Health

Comerica’s balance sheet reflects a strong liquidity position, with $6.8 billion in cash and equivalents offset by $6.67 billion in total debt. The debt-to-equity ratio is not provided, but the proximity of cash reserves to debt levels suggests manageable leverage. The company’s financial health appears stable, supported by consistent operating cash flows and a conservative approach to risk management.

Growth Trends And Dividend Policy

Growth trends are not explicitly detailed, but the dividend per share of $3.01 indicates a commitment to shareholder returns. The payout ratio, based on diluted EPS, is approximately 60%, suggesting a balanced approach between reinvestment and distributions. Future growth may hinge on regional economic conditions and the company’s ability to expand its commercial lending portfolio.

Valuation And Market Expectations

With a market capitalization derived from 133 million shares outstanding, Comerica’s valuation metrics would depend on the current stock price, which is not provided. Investors likely expect steady performance given its regional focus and conservative financial posture. The P/E ratio, if calculated, would offer further insight into market sentiment relative to earnings.

Strategic Advantages And Outlook

Comerica’s strategic advantages lie in its regional expertise, relationship-driven model, and disciplined risk management. The outlook remains cautiously optimistic, contingent on economic stability in its core markets. Potential headwinds include interest rate volatility and competitive pressures, but the company’s niche positioning and strong balance sheet provide a foundation for resilience.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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