investorscraft@gmail.com

Intrinsic ValueCapital One Financial Corporation (0HT4.L)

Previous Close£217.78
Intrinsic Value
Upside potential
Previous Close
£217.78

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

Capital One Financial Corporation is a diversified financial services firm operating primarily in the U.S., Canada, and the U.K. Its core segments—Credit Card, Consumer Banking, and Commercial Banking—drive revenue through a mix of interest income, fees, and transaction-based services. The company leverages digital-first banking, physical branches, and strategic partnerships to serve consumers, small businesses, and commercial clients. Capital One distinguishes itself with data-driven underwriting, targeted marketing, and a focus on tech-enabled customer experiences. Its credit card business is a key differentiator, combining mass-market offerings with premium rewards programs. In consumer banking, it competes with regional and national banks through hybrid digital-physical distribution, while its commercial segment focuses on middle-market lending and treasury services. The company maintains a strong position in subprime and prime credit markets, balancing risk-adjusted returns with growth in fee-based services.

Revenue Profitability And Efficiency

Capital One reported $53.7 billion in revenue for the period, with net income of $4.7 billion, reflecting a net margin of approximately 8.7%. The company generated $18.2 billion in operating cash flow, underscoring robust core earnings. Capital expenditures of $1.2 billion suggest disciplined reinvestment, primarily in technology and infrastructure to support digital transformation initiatives.

Earnings Power And Capital Efficiency

Diluted EPS stood at $11.59, demonstrating the firm's ability to monetize its diversified lending portfolio. The beta of 1.135 indicates moderate sensitivity to market volatility, typical for consumer finance peers. Capital efficiency is supported by scalable digital platforms, though credit risk management remains critical given exposure to cyclical segments like auto loans and credit cards.

Balance Sheet And Financial Health

With $40.9 billion in total debt and no reported cash equivalents, leverage appears elevated, though this is common for deposit-taking institutions. The absence of cash holdings may reflect aggressive deployment into higher-yielding assets. Asset quality metrics would provide further context on reserve adequacy and non-performing loans.

Growth Trends And Dividend Policy

The $2.40 annual dividend per share implies a payout ratio near 21% of earnings, balancing shareholder returns with growth reinvestment. Market cap of $119.1 billion suggests investors price in steady, regulated returns rather than hypergrowth, with expansion likely tied to share gains in targeted lending verticals and deposit gathering.

Valuation And Market Expectations

Trading on the LSE as an ADR, the stock's valuation incorporates expectations for mid-single-digit earnings growth, with profitability hinging on net interest margin stability and credit loss normalization post-pandemic. The P/E of approximately 25x (based on market cap and net income) aligns with U.S. regional bank peers.

Strategic Advantages And Outlook

Capital One's integrated data analytics and hybrid distribution model provide competitive moats in customer acquisition and risk pricing. Near-term challenges include funding cost pressures and regulatory scrutiny, but long-term opportunities exist in embedded finance partnerships and AI-driven personalization. The U.K. and Canadian operations offer optionality for international diversification.

Sources

Company filings, market data

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