investorscraft@gmail.com

Intrinsic Value of Banco Bradesco S.A. (BBD)

Previous Close$2.91
Intrinsic Value
Upside potential
Previous Close
$2.91

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

Banco Bradesco S.A. is one of Brazil’s largest full-service financial institutions, operating across retail banking, corporate banking, insurance, and asset management. The bank generates revenue primarily through net interest income, fee-based services, and insurance premiums, leveraging its extensive branch network and digital platforms to serve over 70 million customers. Bradesco holds a strong position in Brazil’s highly competitive banking sector, rivaling Itaú Unibanco and Banco do Brasil, with a focus on middle- and upper-income segments. Its diversified product portfolio, including credit cards, loans, and pension plans, reinforces its market resilience. The bank has also invested heavily in digital transformation to enhance customer acquisition and retention, though it faces margin pressures from Brazil’s high-interest-rate environment. Regulatory scrutiny and economic volatility in emerging markets remain key challenges, but Bradesco’s scale and brand recognition provide a competitive edge.

Revenue Profitability And Efficiency

In FY 2024, Banco Bradesco reported revenue of R$78.9 billion, with net income of R$17.3 billion, reflecting a net margin of approximately 22%. Diluted EPS stood at R$1.63, though operating cash flow was negative at R$-91.3 billion, likely due to liquidity management or investment activities. Capital expenditures totaled R$-2.3 billion, indicating moderate reinvestment in technology and infrastructure. The bank’s efficiency metrics suggest room for improvement, particularly in cost-to-income ratios.

Earnings Power And Capital Efficiency

Bradesco’s earnings power is underpinned by its diversified revenue streams, with net interest income and fee-based services driving profitability. The bank’s return on equity (ROE) and return on assets (ROA) are critical indicators of capital efficiency, though exact figures are unavailable. Negative operating cash flow raises questions about short-term liquidity management, but its robust net income suggests underlying earnings resilience.

Balance Sheet And Financial Health

The bank’s balance sheet shows R$36.8 billion in cash and equivalents against R$256 billion in total debt, indicating significant leverage. This debt load is typical for large banks but requires careful monitoring given Brazil’s macroeconomic risks. Shareholders’ equity and asset quality metrics would provide further clarity, but the available data suggests a stable yet leveraged financial position.

Growth Trends And Dividend Policy

Bradesco’s growth is tied to Brazil’s economic recovery and digital adoption trends. The bank paid a dividend of R$0.62 per share, reflecting a commitment to shareholder returns. However, dividend sustainability depends on earnings stability and regulatory capital requirements. Loan book expansion and fee income growth will be key drivers in the medium term.

Valuation And Market Expectations

With a market cap derived from 10.6 billion shares outstanding, Bradesco’s valuation hinges on Brazil’s interest rate trajectory and credit demand. Investors likely price in macroeconomic risks, but the bank’s scale and diversification could justify a premium relative to smaller peers. P/E and P/B ratios would offer deeper insights into market expectations.

Strategic Advantages And Outlook

Bradesco’s strengths include its brand, distribution network, and digital investments, but macroeconomic headwinds and competition pose risks. The outlook depends on Brazil’s fiscal stability and the bank’s ability to optimize costs. Strategic focus on high-margin segments and efficiency gains could enhance long-term value.

Sources

Company filings (CIK: 0001160330), 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