investorscraft@gmail.com

Intrinsic ValueBank of Ireland Group plc (BIRG.DE)

Previous Close17.04
Intrinsic Value
Upside potential
Previous Close
17.04

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 Ireland Group plc operates as a diversified financial services provider, primarily serving retail and corporate clients across Ireland and the UK. The company’s core revenue streams include interest income from loans and deposits, fee-based services, and insurance products. Its segments—Retail Ireland, Wealth and Insurance, Retail UK, and Corporate and Treasury—reflect a balanced exposure to consumer banking, wealth management, and commercial lending. As one of Ireland’s largest domestic banks, it holds a dominant market position in retail banking, supported by its extensive branch network and digital capabilities. The Wealth and Insurance division further diversifies revenue through life and general insurance products, while the UK segment provides geographic diversification. The bank’s long-standing reputation, regulatory stability, and focus on cost efficiency underpin its competitive edge in a mature, highly regulated market.

Revenue Profitability And Efficiency

Bank of Ireland reported EUR 4.46 billion in revenue for FY 2024, with net income of EUR 1.53 billion, reflecting a robust net margin of approximately 34%. Operating cash flow stood at EUR 2.64 billion, indicating strong liquidity generation. Capital expenditures of EUR -140 million suggest disciplined reinvestment, aligning with its digital transformation goals. The bank’s efficiency metrics benefit from scale and operational streamlining.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 1.39 underscores the bank’s earnings resilience, driven by stable net interest income and controlled operating costs. With EUR 33.55 billion in cash and equivalents against EUR 12.47 billion in total debt, the balance sheet supports further lending growth. The bank’s capital efficiency is evident in its ability to generate returns while maintaining regulatory compliance.

Balance Sheet And Financial Health

The bank’s financial health is solid, with a liquidity buffer of EUR 33.55 billion in cash and equivalents, comfortably covering its EUR 12.47 billion total debt. A conservative leverage profile and strong deposit base enhance stability. The balance sheet is well-positioned to absorb economic shocks, supported by diversified revenue streams and prudent risk management.

Growth Trends And Dividend Policy

Bank of Ireland’s growth is anchored in organic loan expansion and digital adoption, with a dividend per share of EUR 0.63 reflecting a commitment to shareholder returns. The bank’s moderate beta of 0.625 suggests lower volatility relative to the market, appealing to income-focused investors. Future growth may hinge on UK market recovery and Irish economic resilience.

Valuation And Market Expectations

With a market cap of EUR 11.52 billion, the bank trades at a P/E multiple derived from its EUR 1.39 EPS, implying market confidence in its earnings stability. The valuation reflects its defensive positioning in regional banking, though macroeconomic risks in Ireland and the UK remain key monitorables.

Strategic Advantages And Outlook

Bank of Ireland’s strategic advantages include its entrenched market share, diversified revenue mix, and cost discipline. Near-term challenges include interest rate volatility and regional economic headwinds, but its strong capital position and digital investments position it for steady performance. The outlook remains cautiously optimistic, with growth likely tied to macroeconomic recovery.

Sources

Company filings, market data

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