investorscraft@gmail.com

Intrinsic ValuePareto Bank ASA (0RI3.L)

Previous Close£81.40
Intrinsic Value
Upside potential
Previous Close
£81.40

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

Pareto Bank ASA operates as a specialized Norwegian bank, focusing on tailored financial solutions for corporate and private clients. Its core revenue model revolves around deposit-taking and lending activities, including financing for housing, business projects, shipping, and capital needs for companies. The bank distinguishes itself through niche expertise in industrial and conventional shipping financing, catering to a clientele requiring bespoke financial instruments. Positioned as a nimble player in Norway's banking sector, Pareto Bank leverages its deep regional knowledge to compete with larger universal banks by offering personalized services and competitive terms. Its market positioning is reinforced by a selective approach to risk management, ensuring sustainable growth in a competitive financial landscape. The bank’s ability to serve specialized segments, such as shipping and corporate capital needs, provides a defensible niche amid broader industry consolidation.

Revenue Profitability And Efficiency

Pareto Bank reported revenue of NOK 1.12 billion for the period, with net income reaching NOK 636.8 million, reflecting a robust profitability margin. The diluted EPS of NOK 8.29 underscores efficient earnings generation, supported by disciplined cost management. Operating cash flow of NOK 2.17 billion indicates strong liquidity from core banking activities, while minimal capital expenditures (NOK -11.1 million) suggest a lean operational structure.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its ability to convert revenue into net income at a healthy rate, with diluted EPS growth signaling effective capital deployment. The absence of total debt highlights a conservative balance sheet approach, while operating cash flow significantly exceeds net income, emphasizing sustainable cash generation. This efficiency supports reinvestment and dividend distributions without reliance on external leverage.

Balance Sheet And Financial Health

Pareto Bank maintains a solid financial position, with NOK 74.7 million in cash and equivalents and no reported debt, underscoring a low-risk profile. The strong operating cash flow further bolsters liquidity, ensuring flexibility for lending and shareholder returns. The bank’s capital-light model and focus on niche markets contribute to its resilient balance sheet.

Growth Trends And Dividend Policy

The bank’s growth is driven by targeted lending in specialized sectors, with a dividend per share of NOK 4.15 reflecting a commitment to shareholder returns. Its market cap of NOK 5.99 billion suggests investor confidence in its niche strategy. The beta of 0.651 indicates lower volatility relative to the broader market, appealing to risk-averse investors.

Valuation And Market Expectations

With a market cap of NOK 5.99 billion and a beta below 1, Pareto Bank is valued as a stable, niche player. The P/E ratio implied by its EPS and share price aligns with regional banking peers, while its specialized focus may warrant a premium for predictable earnings in its target markets.

Strategic Advantages And Outlook

Pareto Bank’s strategic advantage lies in its deep expertise in shipping and corporate financing, enabling it to carve out a defensible niche. The outlook remains positive, supported by Norway’s stable economy and the bank’s disciplined risk management. Continued focus on high-margin segments and efficient capital allocation should sustain growth and dividends.

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