investorscraft@gmail.com

Intrinsic ValueSpareBank 1 Ostlandet (0RU6.L)

Previous Close£195.88
Intrinsic Value
Upside potential
Previous Close
£195.88

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

SpareBank 1 Østlandet operates as a regional financial services provider in Norway, offering a comprehensive suite of banking, insurance, and investment solutions. The bank serves retail customers, businesses, and public sector entities through its 36 branches in Innlandet, Oslo, and Viken. Its diversified revenue streams include interest income from loans, fees from advisory and transactional services, and commissions from insurance and pension products. The bank’s strong regional presence and long-standing reputation since 1845 position it as a trusted financial partner in its core markets. SpareBank 1 Østlandet differentiates itself through a customer-centric approach, combining traditional banking with modern digital solutions. Its subsidiary status under Sparebankstiftelsen Hedmark provides stability, while its participation in the SpareBank 1 alliance enhances its competitive edge in product offerings and operational efficiency. The bank’s focus on sustainable finance and local community engagement further strengthens its market positioning in Norway’s competitive financial sector.

Revenue Profitability And Efficiency

SpareBank 1 Østlandet reported revenue of NOK 6.29 billion, with net income reaching NOK 2.26 billion, reflecting a robust profitability margin. The bank’s operating cash flow of NOK 7.15 billion underscores its ability to generate liquidity, while capital expenditures of NOK -232 million indicate disciplined investment in infrastructure. The diluted EPS of 18.94 NOK highlights efficient earnings distribution across its 119.17 million outstanding shares.

Earnings Power And Capital Efficiency

The bank demonstrates strong earnings power, supported by its diversified revenue model and efficient capital deployment. With a beta of 0.67, SpareBank 1 Østlandet exhibits lower volatility compared to the broader market, suggesting stable returns. The high operating cash flow relative to net income indicates effective working capital management and sustainable profitability.

Balance Sheet And Financial Health

SpareBank 1 Østlandet maintains a solid balance sheet with NOK 567 million in cash and equivalents, though its total debt of NOK 52.35 billion reflects its lending-focused operations. The bank’s financial health is supported by its stable deposit base and prudent risk management practices, typical of Norwegian regional banks.

Growth Trends And Dividend Policy

The bank’s growth is anchored in its regional market share and diversified product offerings. A dividend per share of 10.3 NOK signals a shareholder-friendly policy, aligning with its stable earnings and cash flow generation. Future growth may hinge on digital transformation and expanding its advisory and insurance services.

Valuation And Market Expectations

With a market capitalization of NOK 24.63 billion, the bank trades at a valuation reflective of its regional focus and steady performance. Investors likely value its low beta and consistent dividend payouts, though its growth prospects may be tempered by Norway’s mature financial market.

Strategic Advantages And Outlook

SpareBank 1 Østlandet benefits from its entrenched regional presence, diversified revenue streams, and alliance with SpareBank 1. Its outlook remains stable, supported by Norway’s robust economy, though competition and regulatory changes pose ongoing challenges. Strategic investments in digital banking and sustainable finance could enhance long-term competitiveness.

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