investorscraft@gmail.com

Intrinsic ValueDNB Bank ASA (0O84.L)

Previous Close£276.79
Intrinsic Value
Upside potential
Previous Close
£276.79

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

DNB Bank ASA is Norway’s largest financial services group, operating as a full-service bank with a dominant position in its domestic market. The company serves retail, corporate, and institutional clients through a diversified portfolio, including personal banking, business banking, investment banking, and private banking services. Its core revenue streams stem from net interest income, fees from transaction and advisory services, and asset management. DNB has a strong foothold in sectors such as energy, shipping, seafood, and technology, leveraging Norway’s resource-driven economy. The bank’s extensive digital offerings, including mobile and online banking, enhance customer retention and operational efficiency. Internationally, DNB maintains selective exposure, particularly in Nordic and European markets, balancing growth with risk management. Its market leadership in Norway is reinforced by a robust brand, regulatory expertise, and deep client relationships, positioning it as a key player in regional banking.

Revenue Profitability And Efficiency

In FY 2023, DNB reported revenue of NOK 79.1 billion, with net income reaching NOK 39.5 billion, reflecting strong profitability. The bank’s diluted EPS stood at NOK 24.93, supported by efficient cost management and stable net interest margins. Operating cash flow was NOK 4.1 billion, while capital expenditures totaled NOK -4.1 billion, indicating disciplined investment in technology and infrastructure.

Earnings Power And Capital Efficiency

DNB demonstrates solid earnings power, driven by its diversified revenue base and prudent risk management. The bank’s return on equity remains healthy, supported by its dominant market share and efficient capital allocation. Its ability to generate consistent net interest income and fee-based revenue underscores its capital efficiency, even in a competitive banking environment.

Balance Sheet And Financial Health

DNB’s balance sheet reflects a strong liquidity position, with cash and equivalents totaling NOK 335.6 billion. Total debt stood at NOK 425.6 billion, indicating a manageable leverage ratio. The bank’s asset quality remains robust, with low non-performing loans, supported by Norway’s stable economic conditions and stringent credit standards.

Growth Trends And Dividend Policy

DNB has maintained a consistent dividend policy, with a dividend per share of NOK 16.75 in FY 2023. Growth is driven by digital transformation, cross-selling opportunities, and selective international expansion. The bank’s focus on sustainable finance and renewable energy sectors aligns with long-term macroeconomic trends in Norway and Europe.

Valuation And Market Expectations

With a market capitalization of NOK 276 billion and a beta of 0.41, DNB is perceived as a stable investment with moderate volatility. The bank’s valuation reflects its strong domestic position, reliable earnings, and dividend yield, appealing to income-focused investors. Market expectations are anchored in its ability to sustain profitability amid interest rate fluctuations.

Strategic Advantages And Outlook

DNB’s strategic advantages include its market leadership in Norway, digital innovation, and sector-specific expertise. The outlook remains positive, supported by Norway’s resilient economy and the bank’s focus on sustainable growth. Challenges include regulatory pressures and competition, but DNB’s strong capital base and adaptive strategy position it well for future opportunities.

Sources

Company filings, Bloomberg

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