investorscraft@gmail.com

Intrinsic ValueCitigroup Inc. (0R01.L)

Previous Close£116.00
Intrinsic Value
Upside potential
Previous Close
£116.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Citigroup Inc. operates as a diversified financial services powerhouse, serving consumers, corporations, and institutions across global markets. Its business is structured into two core segments: Global Consumer Banking (GCB), which provides retail banking, credit cards, and lending services, and Institutional Clients Group (ICG), which delivers wholesale banking, investment solutions, and advisory services. With a presence in North America, Latin America, Asia, and EMEA, Citigroup leverages its extensive branch network and digital platforms to maintain a competitive edge. The company’s diversified revenue streams—spanning interest income, fees, and trading—position it as a resilient player in the financial sector. Its institutional arm, ICG, is a key driver of profitability, catering to high-net-worth clients and multinational corporations with complex financial needs. Citigroup’s global footprint and scale enable it to navigate regional economic cycles while capitalizing on cross-border opportunities. However, its exposure to regulatory scrutiny and macroeconomic volatility remains a persistent challenge in maintaining market leadership.

Revenue Profitability And Efficiency

In FY 2023, Citigroup reported revenue of $70.7 billion, with net income of $7.85 billion, reflecting a diluted EPS of $4.01. The negative operating cash flow of $73.4 billion, partly due to significant capital expenditures ($6.58 billion), suggests heavy reinvestment or liquidity management adjustments. The bank’s profitability metrics indicate moderate efficiency, though its diversified operations help mitigate sector-specific risks.

Earnings Power And Capital Efficiency

Citigroup’s earnings power is underpinned by its institutional and consumer banking segments, which generate stable fee-based and interest income. The bank’s capital efficiency is tempered by its high total debt ($238.1 billion), though its substantial cash reserves ($241.9 billion) provide liquidity flexibility. The diluted EPS of $4.01 reflects its ability to monetize its global franchise despite macroeconomic headwinds.

Balance Sheet And Financial Health

Citigroup’s balance sheet remains robust, with $241.9 billion in cash and equivalents offsetting $238.1 billion in total debt. The bank’s liquidity position is strong, but its leverage ratio warrants monitoring given the debt load. Its capital adequacy aligns with regulatory requirements, though the negative operating cash flow signals potential short-term liquidity pressures.

Growth Trends And Dividend Policy

Citigroup’s growth is tied to its global diversification, with Asia and emerging markets offering expansion opportunities. The bank maintains a shareholder-friendly dividend policy, distributing $2.24 per share in FY 2023. However, its reinvestment needs and regulatory constraints may limit near-term dividend growth.

Valuation And Market Expectations

With a market cap of $120.8 billion and a beta of 1.29, Citigroup trades with higher volatility than the broader market. Investors likely price in its global exposure and regulatory risks, though its valuation reflects confidence in its long-term earnings potential.

Strategic Advantages And Outlook

Citigroup’s strategic advantages include its global reach, diversified revenue streams, and institutional expertise. While regulatory and macroeconomic challenges persist, its focus on digital transformation and cost efficiency could drive sustained profitability. The outlook remains cautiously optimistic, contingent on effective risk management and capital allocation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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