investorscraft@gmail.com

Intrinsic ValueLion Finance Group PLC (BGEO.L)

Previous Close£10,090.00
Intrinsic Value
Upside potential
Previous Close
£10,090.00

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

Bank of Georgia Group PLC operates as a leading financial institution in Georgia, offering a diversified range of banking services through its Retail Banking, Corporate and Investment Banking, and BNB segments. The Retail Banking segment serves individuals and SMEs with products like consumer loans, mortgages, and digital banking solutions under brands such as Express and SOLO. The Corporate and Investment Banking segment caters to institutional clients with tailored lending, trade finance, and private banking services, while the BNB segment extends its operations to Belarus. The bank maintains a strong physical and digital presence, with an extensive network of branches, ATMs, and payment terminals. Its market leadership in Georgia is reinforced by a deep understanding of local dynamics, a robust digital infrastructure, and a focus on customer-centric innovation. The bank’s diversified revenue streams and strategic positioning in high-growth segments underscore its resilience in a competitive regional banking landscape.

Revenue Profitability And Efficiency

Bank of Georgia Group reported revenue of 3.60 billion GBp for the period, with net income reaching 2.48 billion GBp, reflecting strong profitability. The diluted EPS of 55.75 GBp highlights efficient earnings distribution. Operating cash flow stood at 3.19 billion GBp, indicating robust cash generation capabilities. The absence of capital expenditures suggests a lean operational model focused on optimizing existing infrastructure.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with net income accounting for approximately 69% of revenue, underscoring high operational efficiency. Its ability to generate substantial operating cash flow relative to revenue further emphasizes effective capital management. The lack of significant capital expenditures points to a strategy prioritizing organic growth and reinvestment in high-return activities.

Balance Sheet And Financial Health

Bank of Georgia Group maintains a strong balance sheet, with cash and equivalents of 3.75 billion GBp providing liquidity. Total debt of 8.24 billion GBp is manageable given the bank’s earnings and cash flow. The financial health appears stable, supported by a diversified asset base and prudent risk management practices inherent in its regional banking operations.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth, supported by its dominant position in Georgia’s banking sector. A dividend per share of 245 GBp reflects a shareholder-friendly policy, aligning with its profitability and cash flow generation. Future growth is likely to be driven by digital expansion and cross-border opportunities in Belarus, alongside organic market penetration.

Valuation And Market Expectations

With a market capitalization of approximately 2.94 billion GBp and a beta of 0.705, Bank of Georgia Group is perceived as a relatively stable investment within the regional banking sector. The valuation reflects investor confidence in its market leadership and growth prospects, balanced against regional economic risks.

Strategic Advantages And Outlook

Bank of Georgia Group’s strategic advantages include its entrenched market position, diversified revenue streams, and strong digital capabilities. The outlook remains positive, supported by Georgia’s economic growth and the bank’s ability to capitalize on underserved segments. Challenges may arise from geopolitical risks and competitive pressures, but its operational resilience positions it well for sustained performance.

Sources

Company filings, London Stock Exchange disclosures

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