investorscraft@gmail.com

Intrinsic ValueBanco Bradesco S.A. (BBDO)

Previous Close$2.77
Intrinsic Value
Upside potential
Previous Close
$2.77

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. Bradesco holds a strong competitive position in Brazil’s highly concentrated banking sector, competing with Itaú Unibanco and Banco do Brasil, while maintaining a focus on middle- and upper-income client segments. Its diversified product portfolio, including credit cards, loans, and pension plans, supports stable revenue streams. The bank has also invested in digital transformation to enhance customer acquisition and retention, though it faces margin pressures from Brazil’s high-interest-rate environment. Bradesco’s market share and brand recognition provide resilience, but macroeconomic volatility remains a key challenge.

Revenue Profitability And Efficiency

In FY 2024, Banco Bradesco reported revenue of BRL 78.9 billion, with net income of BRL 17.3 billion, reflecting a net margin of approximately 22%. Diluted EPS stood at BRL 1.63, indicating stable profitability despite macroeconomic headwinds. Operating cash flow was negative at BRL -91.3 billion, largely due to liquidity management and loan portfolio adjustments, while capital expenditures totaled BRL -2.3 billion, signaling disciplined investment.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its diversified revenue streams, with net interest income and fee-based services driving core profitability. Capital efficiency metrics remain robust, supported by a scalable operational structure. However, the negative operating cash flow highlights short-term liquidity pressures, likely tied to credit expansion and deposit dynamics in a high-rate environment.

Balance Sheet And Financial Health

Bradesco’s balance sheet reflects BRL 168.4 billion in cash and equivalents against total debt of BRL 689.5 billion, indicating a leveraged but manageable position. The liquidity buffer provides flexibility, though the debt load necessitates careful liability management. Asset quality and provisioning levels will be critical to monitor given Brazil’s economic cyclicality.

Growth Trends And Dividend Policy

Growth has been tempered by Brazil’s challenging economic conditions, though Bradesco maintains a shareholder-friendly dividend policy, distributing BRL 0.62 per share in FY 2024. Loan book expansion and digital adoption are key growth levers, but macroeconomic stability will dictate near-term performance.

Valuation And Market Expectations

The bank’s valuation reflects its entrenched market position but also incorporates risks tied to Brazil’s interest rate trajectory and credit cycle. Investor sentiment balances long-term franchise strength against near-term operational pressures.

Strategic Advantages And Outlook

Bradesco’s scale, brand, and diversified offerings provide strategic advantages, but success hinges on navigating Brazil’s volatile economy. Digital innovation and cost discipline will be critical to sustaining margins, while macroeconomic recovery could unlock upside.

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