investorscraft@gmail.com

Intrinsic ValueCredicorp Ltd. (0U8N.L)

Previous Close£356.58
Intrinsic Value
Upside potential
Previous Close
£356.58

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

Credicorp Ltd. operates as a diversified financial services holding company with a strong presence in Peru and select international markets. The company’s core segments include Universal Banking, Insurance and Pensions, Microfinance, and Investment Banking and Wealth Management, catering to individuals, small businesses, corporations, and institutional clients. Its Universal Banking segment provides traditional deposit and lending services, while its Insurance and Pensions segment offers a broad range of coverage, including life, health, and commercial property. The Microfinance segment focuses on underserved small and microenterprises, supporting financial inclusion. Credicorp’s Investment Banking and Wealth Management division serves high-net-worth individuals and institutional investors with capital markets and asset management solutions. The company’s diversified revenue streams and entrenched market position in Peru, where it holds significant market share, underscore its resilience and competitive advantage in a dynamic financial landscape. Its ability to cross-sell products across segments enhances customer retention and revenue stability.

Revenue Profitability And Efficiency

Credicorp reported revenue of $18.2 billion in the latest fiscal year, with net income reaching $5.5 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at $69.09, demonstrating strong earnings power. Operating cash flow was $1.24 billion, while capital expenditures totaled $310 million, indicating disciplined capital allocation. These metrics highlight Credicorp’s ability to generate consistent returns while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Credicorp’s earnings are underpinned by its diversified business model, which mitigates sector-specific risks. The company’s high net income relative to revenue suggests effective cost management and pricing power. Its capital efficiency is evident in its ability to deploy resources across banking, insurance, and wealth management, optimizing returns on invested capital while sustaining growth in key segments.

Balance Sheet And Financial Health

Credicorp maintains a solid balance sheet, with cash and equivalents of $47.5 billion against total debt of $28.4 billion, indicating strong liquidity. The company’s leverage appears manageable, supported by stable cash flows from its core operations. This financial stability positions Credicorp to navigate economic fluctuations while pursuing strategic investments.

Growth Trends And Dividend Policy

Credicorp has demonstrated consistent growth, driven by its diversified financial services portfolio. The company’s dividend per share of $13.87 reflects a commitment to shareholder returns, supported by its earnings stability. Future growth is likely to be fueled by expansion in microfinance and wealth management, alongside organic growth in its core markets.

Valuation And Market Expectations

With a market capitalization of $16.1 billion and a beta of 0.994, Credicorp is perceived as a stable investment with moderate market sensitivity. The company’s valuation reflects its entrenched position in Peru’s financial sector and its ability to generate steady earnings. Investors likely expect continued execution on cross-segment synergies and disciplined capital management.

Strategic Advantages And Outlook

Credicorp’s strategic advantages include its diversified revenue streams, strong market share in Peru, and integrated financial services model. The outlook remains positive, supported by macroeconomic stability in its core markets and growth opportunities in microfinance and digital banking. The company is well-positioned to capitalize on financial inclusion trends and evolving customer needs.

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