investorscraft@gmail.com

Intrinsic ValueAIB Group plc (AIBG.L)

Previous Close£822.00
Intrinsic Value
Upside potential
Previous Close
£822.00

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

AIB Group plc operates as a leading regional bank in Ireland and the UK, offering a comprehensive suite of financial products and services tailored to retail, business, and corporate clients. The company generates revenue primarily through interest income from loans and deposits, fee-based services, and insurance products. Its diversified portfolio includes personal and business loans, mortgages, trade finance, and investment solutions, positioning it as a full-service financial institution. AIB Group holds a strong market presence with 296 locations in Ireland and 29 in the UK, leveraging its extensive branch network and digital capabilities to serve a broad customer base. The bank’s focus on domestic retail and corporate banking, combined with its historical roots dating back to 1825, reinforces its trusted brand and competitive positioning in a highly regulated and competitive sector. AIB Group’s strategic emphasis on digital transformation and risk management further enhances its ability to navigate economic cycles while maintaining profitability.

Revenue Profitability And Efficiency

AIB Group reported revenue of £4.92 billion for the fiscal year, with net income reaching £2.35 billion, reflecting strong profitability. The bank’s operating cash flow stood at £3.43 billion, supported by efficient capital allocation and disciplined cost management. Despite minimal capital expenditures (£25 million), the company maintains robust liquidity, with cash and equivalents totaling £37.71 billion, underscoring its operational efficiency.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of 89 GBp highlights its earnings power, driven by a well-balanced loan portfolio and stable interest margins. AIB Group’s capital efficiency is evident in its zero total debt, indicating a conservative leverage strategy. This prudent financial management supports sustainable returns and positions the bank favorably for regulatory capital requirements.

Balance Sheet And Financial Health

AIB Group’s balance sheet is characterized by substantial liquidity, with £37.71 billion in cash and equivalents and no reported debt. This strong financial health provides flexibility for growth initiatives and risk mitigation. The absence of leverage further enhances the bank’s resilience to economic downturns, aligning with its conservative risk appetite.

Growth Trends And Dividend Policy

The bank has demonstrated consistent profitability, supported by its diversified revenue streams. AIB Group’s dividend policy is shareholder-friendly, with a dividend per share of 26.01 GBp, reflecting its commitment to returning capital. Future growth may hinge on digital innovation and expansion in core markets, though macroeconomic conditions could influence performance.

Valuation And Market Expectations

With a market capitalization of £11.88 billion and a beta of 1.14, AIB Group is viewed as a moderately volatile investment relative to the market. The bank’s valuation reflects its stable earnings and strong balance sheet, though investor sentiment may be tempered by sector-wide challenges such as interest rate fluctuations and regulatory pressures.

Strategic Advantages And Outlook

AIB Group’s strategic advantages include its entrenched market position, diversified product offerings, and robust liquidity. The bank’s focus on digital transformation and risk management positions it well for long-term growth. However, macroeconomic uncertainties and competitive pressures in the banking sector could pose challenges. The outlook remains cautiously optimistic, contingent on effective execution of strategic initiatives.

Sources

Company filings, London Stock Exchange 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