investorscraft@gmail.com

Intrinsic ValueZions Bancorporation, National Association (0M3L.L)

Previous Close£59.79
Intrinsic Value
Upside potential
Previous Close
£59.79

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

Zions Bancorporation operates as a regional bank primarily serving the Western and Southwestern United States, with a strong focus on commercial and small-to-medium-sized business banking. The company generates revenue through a diversified mix of corporate banking, commercial real estate lending, retail banking, and wealth management services. Its market position is reinforced by a network of 422 branches, providing localized financial solutions across 11 states. Zions Bancorporation differentiates itself through specialized services such as municipal finance and capital markets products, catering to both businesses and individual clients. The bank’s long-standing presence since 1873 lends it credibility in its core markets, though it faces competition from both national banks and regional peers. Its strategy emphasizes relationship banking, targeting mid-market commercial clients and high-net-worth individuals, which supports stable deposit and loan growth.

Revenue Profitability And Efficiency

Zions Bancorporation reported revenue of $4.99 billion, with net income of $776 million, reflecting a net margin of approximately 15.5%. The bank’s diluted EPS stood at $4.95, indicating solid earnings generation. Operating cash flow was robust at $1.07 billion, though capital expenditures were modest at -$97 million, suggesting disciplined reinvestment. The bank’s efficiency metrics appear competitive within the regional banking sector.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by its diversified revenue streams, with commercial banking and wealth management contributing to stable income. Capital efficiency is evident in its ability to generate strong operating cash flow relative to its debt levels. The diluted EPS of $4.95 underscores effective capital allocation, though interest rate sensitivity remains a factor given its loan-heavy balance sheet.

Balance Sheet And Financial Health

Zions Bancorporation maintains a total debt of $5.02 billion, with no reported cash and equivalents, indicating reliance on deposits and borrowings for liquidity. The bank’s leverage appears manageable given its revenue and cash flow, but the absence of disclosed cash reserves warrants caution. Its financial health is supported by consistent profitability and a well-established regional footprint.

Growth Trends And Dividend Policy

The bank’s growth is tied to regional economic conditions, with commercial lending likely driving expansion. A dividend of $1.70 per share reflects a commitment to shareholder returns, though payout ratios should be monitored for sustainability. The lack of explicit revenue growth figures suggests a focus on steady, rather than aggressive, expansion.

Valuation And Market Expectations

With a market cap of $6.87 billion and a beta of 0.864, Zions Bancorporation is viewed as a relatively stable regional bank. The valuation aligns with its earnings power, though investor expectations may hinge on interest rate trends and loan demand in its core markets.

Strategic Advantages And Outlook

Zions Bancorporation benefits from its regional expertise and diversified service offerings, positioning it well for steady performance. However, macroeconomic factors such as interest rate volatility and competitive pressures could influence its outlook. The bank’s long-term stability hinges on maintaining strong client relationships and prudent risk management.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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