investorscraft@gmail.com

Intrinsic ValueCrédit Agricole S.A. (ACA.PA)

Previous Close18.27
Intrinsic Value
Upside potential
Previous Close
18.27

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

Crédit Agricole S.A. is a leading French financial services group with a diversified business model spanning retail banking, corporate banking, insurance, and investment banking. The company operates through multiple segments, including Asset Gathering, Large Customers, and International Retail Banking, serving retail customers, corporates, and institutional clients. Its core revenue streams derive from interest income, fees from asset management and insurance products, and investment banking services. Crédit Agricole holds a dominant position in the French retail banking market through its LCL subsidiary, while its international operations bolster its presence in Europe and beyond. The firm’s integrated approach—combining traditional banking with specialized financial services—enhances cross-selling opportunities and customer retention. Its insurance and wealth management divisions provide stable fee-based income, mitigating cyclical risks inherent in pure-play banking. As one of Europe’s largest cooperative banking networks, Crédit Agricole benefits from a resilient deposit base and a strong rural footprint, differentiating it from global peers. The group’s focus on sustainable finance, particularly in renewable energy and infrastructure projects, aligns with growing ESG investment trends, reinforcing its competitive edge.

Revenue Profitability And Efficiency

Crédit Agricole reported revenue of €25.3 billion in its latest fiscal year, with net income reaching €7.1 billion, reflecting a robust net margin of approximately 28%. The bank’s diversified revenue mix—spanning interest income, fees, and insurance—supports stable profitability. Operating cash flow was negative (€-15.9 billion), primarily due to liquidity management and lending activities, while capital expenditures remained modest at €-1.1 billion.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of €2.11 underscores its earnings power, supported by efficient capital allocation across its retail and investment banking segments. Crédit Agricole’s ability to generate steady returns is evident in its asset-light businesses like asset management and insurance, which contribute meaningfully to group profitability without significant balance sheet strain.

Balance Sheet And Financial Health

Crédit Agricole maintains a solid balance sheet, with cash and equivalents of €581.5 billion against total debt of €315.6 billion. The bank’s liquidity position is robust, reflecting its conservative risk management and strong deposit base. Its tiered capital structure, anchored by cooperative shareholders, provides additional stability during economic downturns.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth in its fee-based businesses, particularly asset gathering and insurance. Its dividend payout of €1.05 per share reflects a commitment to shareholder returns, supported by stable earnings. International expansion and digital transformation initiatives are key growth drivers, though macroeconomic headwinds in Europe pose near-term challenges.

Valuation And Market Expectations

With a market capitalization of €51.9 billion and a beta of 1.25, Crédit Agricole trades with moderate volatility relative to the broader market. Investors likely price in its resilient business model and exposure to European economic recovery, though regulatory pressures and low interest rates may weigh on valuation multiples.

Strategic Advantages And Outlook

Crédit Agricole’s strategic advantages include its diversified revenue streams, strong domestic market share, and ESG-aligned financing initiatives. The bank is well-positioned to navigate regulatory changes and interest rate fluctuations, though competition in digital banking and geopolitical risks in Europe remain key watchpoints. Its focus on sustainable finance could unlock long-term growth 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