investorscraft@gmail.com

Intrinsic ValueBarclays PLC (BARC.SW)

Previous CloseCHF1.84
Intrinsic Value
Upside potential
Previous Close
CHF1.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Barclays PLC operates as a diversified global financial services provider, structured into Barclays UK and Barclays International divisions. The company generates revenue through retail banking, credit cards, wholesale banking, investment banking, wealth management, and investment management services. Its retail banking arm serves individual customers and small businesses, while its international division focuses on corporate and institutional clients, including securities dealing and capital markets activities. Barclays maintains a strong presence in the UK and Europe, with strategic operations in the Americas, Africa, the Middle East, and Asia. The firm competes in a highly regulated and competitive industry, where scale, regulatory compliance, and technological innovation are critical. Its investment banking segment is a key differentiator, providing advisory, underwriting, and trading services to global clients. Barclays’ diversified revenue streams and geographic footprint position it as a resilient player, though it faces margin pressures from low interest rates and increasing digital competition in retail banking.

Revenue Profitability And Efficiency

In FY 2023, Barclays reported revenue of £23.5 billion, with net income of £5.26 billion, reflecting a diluted EPS of £0.27. The operating cash flow was negative (£927 million), partly due to significant capital expenditures (£1.72 billion). The firm’s profitability metrics indicate disciplined cost management, though cash flow volatility suggests cyclical pressures in investment banking and trading activities.

Earnings Power And Capital Efficiency

Barclays’ earnings power is supported by its diversified business model, with investment banking and retail banking contributing to stable income streams. The firm’s capital efficiency is underscored by its ability to generate returns despite macroeconomic headwinds. However, negative operating cash flow highlights liquidity management challenges, particularly in funding large-scale operations and regulatory capital requirements.

Balance Sheet And Financial Health

Barclays maintains a robust balance sheet, with £220.9 billion in cash and equivalents against £176.6 billion in total debt. The high liquidity position provides flexibility for lending and investment activities, though the substantial debt load necessitates careful leverage management. The firm’s capital ratios remain within regulatory thresholds, ensuring financial stability.

Growth Trends And Dividend Policy

Barclays has demonstrated steady growth in net income, supported by fee-based services and cost optimization. The dividend per share of £0.089 reflects a conservative payout ratio, prioritizing capital retention for growth and regulatory compliance. Future growth may hinge on expanding digital banking capabilities and strengthening its investment banking franchise in key markets.

Valuation And Market Expectations

With a market cap of £33.9 billion and a beta of 1.35, Barclays is viewed as a higher-risk investment relative to the broader market. The valuation reflects expectations of moderate growth, tempered by sector-wide challenges such as interest rate fluctuations and competitive pressures in retail banking.

Strategic Advantages And Outlook

Barclays’ strategic advantages include its global investment banking platform, diversified revenue mix, and strong UK retail presence. The outlook remains cautiously optimistic, with opportunities in wealth management and digital transformation offsetting macroeconomic uncertainties. Execution risk in restructuring and regulatory compliance will be key monitorables.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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