investorscraft@gmail.com

Intrinsic ValueComerica Incorporated (0I1P.L)

Previous Close£92.02
Intrinsic Value
Upside potential
Previous Close
£92.02

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 diversified financial services provider, primarily serving commercial, retail, and wealth management clients across key U.S. markets and select international regions. The company generates revenue through interest income from loans and fees from banking services, with its Commercial Bank segment driving core profitability by catering to middle-market businesses and multinational corporations. Comerica’s Retail Bank focuses on consumer lending and deposit services, while its Wealth Management segment offers fiduciary, investment advisory, and insurance products, enhancing fee-based income streams. The bank maintains a strong regional presence in Texas, California, and Michigan, leveraging its deep customer relationships and localized expertise. Despite competition from larger national banks, Comerica differentiates itself through tailored solutions for small and mid-sized businesses, supported by cross-border capabilities in Canada and Mexico. Its conservative risk management and diversified revenue mix position it as a stable player in the regional banking sector.

Revenue Profitability And Efficiency

Comerica reported $3.24 billion in revenue for the fiscal year, with net income of $698 million, reflecting a net margin of approximately 21.5%. Diluted EPS stood at $5.02, supported by disciplined cost management and a focus on high-yield commercial lending. Operating cash flow of $601 million underscores efficient liquidity generation, though capital expenditures of -$153 million indicate ongoing investment in technology and infrastructure.

Earnings Power And Capital Efficiency

The bank’s earnings are driven by its Commercial Bank segment, which benefits from interest income and fee-based services. Wealth Management contributes stable, non-interest revenue, mitigating cyclical risks. Comerica’s capital efficiency is evident in its ability to maintain profitability despite a competitive interest rate environment, with a beta of 0.943 suggesting lower volatility relative to the broader market.

Balance Sheet And Financial Health

Comerica’s balance sheet reflects $6.8 billion in cash and equivalents against $6.67 billion in total debt, indicating solid liquidity. The bank’s conservative leverage and strong deposit base support its financial stability, though its regional concentration exposes it to localized economic fluctuations. The securities portfolio and asset-liability management activities further mitigate interest rate risks.

Growth Trends And Dividend Policy

Growth is tempered by the bank’s regional focus, though cross-border services in Canada and Mexico offer incremental opportunities. Comerica’s dividend policy remains shareholder-friendly, with a dividend per share of $2.84, reflecting a commitment to returning capital while maintaining adequate reserves for regulatory requirements and organic expansion.

Valuation And Market Expectations

With a market cap of $7.23 billion, Comerica trades at a moderate valuation, aligning with its regional bank peers. Investors likely price in steady, albeit unspectacular, growth, given its niche positioning and reliance on commercial lending. The stock’s low beta suggests it is viewed as a defensive holding within financial services.

Strategic Advantages And Outlook

Comerica’s strategic advantages include its deep regional expertise, diversified revenue streams, and prudent risk management. The outlook remains stable, with potential growth from digital banking initiatives and cross-border commercial services. However, macroeconomic headwinds, such as interest rate volatility, could pressure net interest margins in the near term.

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