Previous Close | $6.30 |
Intrinsic Value | $25.21 |
Upside potential | +300% |
Data is not available at this time.
Itaú Unibanco Holding S.A. is a leading financial services provider in Brazil, operating as one of the largest private-sector banks in Latin America. The company generates revenue primarily through diversified banking operations, including retail and wholesale banking, insurance, asset management, and investment services. Itaú Unibanco serves a broad customer base, from individual consumers to large corporations, leveraging its extensive branch network and digital platforms to maintain a competitive edge in a highly regulated and competitive market. The bank’s strong brand recognition, coupled with its focus on innovation and customer-centric solutions, solidifies its position as a market leader. Its strategic emphasis on digital transformation and operational efficiency allows it to capture growth opportunities in Brazil’s evolving financial landscape while mitigating risks associated with economic volatility.
Itaú Unibanco reported revenue of BRL 135.7 billion for FY 2024, with net income reaching BRL 41.1 billion, reflecting robust profitability. Diluted EPS stood at BRL 3.78, demonstrating efficient earnings generation. Operating cash flow was negative at BRL -96.3 billion, likely due to significant working capital movements or investment activities, while capital expenditures were modest at BRL -1.8 billion, indicating disciplined spending.
The bank’s earnings power is underscored by its ability to deliver consistent net income growth, supported by a diversified revenue base and cost management. Capital efficiency is evident in its ability to generate substantial earnings relative to its asset base, though the negative operating cash flow warrants further scrutiny into liquidity management and investment strategies.
Itaú Unibanco maintains a solid balance sheet with BRL 46.2 billion in cash and equivalents, providing liquidity. Total debt of BRL 516.8 billion reflects the bank’s leverage, typical for financial institutions. The balance sheet strength is critical for sustaining operations and meeting regulatory requirements, though the high debt level necessitates careful monitoring of interest rate and credit risks.
Growth trends are supported by Brazil’s expanding financial services sector, with Itaú Unibanco well-positioned to benefit from increasing banking penetration. The bank’s dividend policy, with a payout of BRL 0.48093 per share, signals a commitment to shareholder returns, balancing reinvestment needs with income distribution.
The bank’s valuation reflects its market leadership and earnings stability. Investors likely price in expectations of sustained profitability and growth, though macroeconomic conditions in Brazil could influence performance. The P/E ratio and other metrics would provide deeper insights into market sentiment.
Itaú Unibanco’s strategic advantages include its scale, brand strength, and digital capabilities. The outlook remains positive, driven by Brazil’s economic recovery and the bank’s ability to adapt to regulatory and technological changes. However, external risks such as inflation and currency fluctuations could pose challenges.
Company filings, financial statements, and market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |