investorscraft@gmail.com

Intrinsic ValueCredicorp Ltd. (BAP)

Previous Close$266.06
Intrinsic Value
Upside potential
Previous Close
$266.06

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 leading financial services holding company in Latin America, primarily focused on Peru and other Andean markets. Its diversified portfolio includes commercial banking, insurance, pension funds, and investment banking, delivered through subsidiaries such as Banco de Crédito del Perú (BCP). The company leverages its strong regional presence to serve retail, corporate, and institutional clients, capitalizing on Peru's growing financial inclusion and economic stability. Credicorp maintains a dominant market position in Peru, supported by its extensive branch network, digital banking innovations, and cross-selling synergies across its business lines. The firm's integrated model allows it to capture value across the financial ecosystem, from lending and deposits to wealth management and insurance. Its competitive edge stems from deep local expertise, brand recognition, and a conservative risk management approach, positioning it as a resilient player in emerging market banking.

Revenue Profitability And Efficiency

Credicorp reported FY2024 revenue of $18.2 billion and net income of $5.5 billion, reflecting a robust net margin of approximately 30%. Diluted EPS stood at $69.09, underscoring strong profitability. Operating cash flow was $1.24 billion, though capital expenditures of -$310 million indicate disciplined investment. The firm's efficiency metrics benefit from economies of scale and digital transformation initiatives.

Earnings Power And Capital Efficiency

The company demonstrates high earnings power, with ROE likely exceeding regional peers given its net income and equity base. Capital efficiency is supported by its diversified revenue streams and low-cost deposit funding. Credicorp's ability to generate consistent profits in a competitive market highlights its pricing power and cost management.

Balance Sheet And Financial Health

Credicorp maintains a solid balance sheet with $47.5 billion in cash and equivalents against $28.4 billion in total debt, suggesting ample liquidity. The conservative leverage ratio and strong deposit base provide resilience against economic volatility. Asset quality metrics are closely watched given its emerging market focus, but historical performance indicates prudent underwriting.

Growth Trends And Dividend Policy

Growth is driven by Peru's financial deepening and cross-border expansion in the Andean region. The $46.02 annual dividend per share reflects a shareholder-friendly policy, with a payout ratio balanced against reinvestment needs. Credicorp's ability to sustain dividend growth hinges on macroeconomic stability and its digital adoption curve.

Valuation And Market Expectations

Current valuation multiples likely reflect Credicorp's premium positioning in Latin American financials. Investors appear to price in sustained profitability and market share gains, though geopolitical and currency risks may warrant a discount to global peers. The stock's performance will depend on Peru's economic trajectory and interest rate trends.

Strategic Advantages And Outlook

Credicorp's integrated model and digital leadership provide structural advantages. Near-term challenges include navigating inflationary pressures and regulatory changes, but its strong capital base and regional diversification support a stable outlook. Long-term growth may accelerate if financial inclusion initiatives gain traction across its markets.

Sources

Company filings (10-K), investor presentations

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