investorscraft@gmail.com

Intrinsic ValueBank of Ireland Group plc (BIRG.L)

Previous Close£17.14
Intrinsic Value
Upside potential
Previous Close
£17.14

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 customers across Ireland and the UK. The company generates revenue through interest income from loans and deposits, fee-based services, and insurance products. Its core segments include Retail Ireland, Wealth and Insurance, Retail UK, and Corporate and Treasury, each targeting distinct customer needs. As one of Ireland's largest domestic banks, it holds a dominant position in retail banking, supported by a long-standing brand reputation and extensive branch network. The bank's diversified revenue streams mitigate sector-specific risks, while its focus on digital transformation enhances operational efficiency and customer retention. Competitive pressures from fintechs and non-traditional lenders are offset by its entrenched market share and regulatory advantages as a systemically important institution.

Revenue Profitability And Efficiency

In its latest fiscal year, Bank of Ireland reported revenue of €4.46 billion, with net income reaching €1.53 billion, reflecting a robust net margin of approximately 34%. Operating cash flow stood at €2.64 billion, underscoring strong liquidity generation. Capital expenditures of €140 million indicate disciplined investment in technology and infrastructure, aligning with its digital transformation goals.

Earnings Power And Capital Efficiency

The bank's diluted EPS of €1.39 demonstrates solid earnings power, supported by efficient capital allocation. With a substantial cash position of €33.55 billion against total debt of €12.47 billion, it maintains a conservative leverage profile. This balance supports both organic growth and shareholder returns, as evidenced by its dividend payout.

Balance Sheet And Financial Health

Bank of Ireland's balance sheet reflects prudent risk management, with high liquidity (€33.55 billion in cash and equivalents) and moderate leverage (debt-to-equity ratio of approximately 0.37). The bank's capital adequacy ratios remain above regulatory requirements, ensuring resilience against economic downturns. Its asset quality is stable, with non-performing loans at manageable levels.

Growth Trends And Dividend Policy

The bank has demonstrated consistent profitability, with a dividend per share of €0.63, signaling confidence in sustained earnings. Growth is driven by digital adoption and cross-selling opportunities in wealth management. While macroeconomic uncertainty in Ireland and the UK poses risks, its diversified revenue base provides stability.

Valuation And Market Expectations

With a market capitalization of €11.28 billion and a beta of 0.625, the stock is perceived as relatively low-risk within the financial sector. Current valuation multiples suggest modest growth expectations, factoring in interest rate volatility and competitive pressures in European banking.

Strategic Advantages And Outlook

Bank of Ireland's strategic advantages include its domestic market leadership, diversified revenue streams, and ongoing digital investments. Near-term challenges include macroeconomic headwinds, but its strong capital position and focus on efficiency position it for steady performance. The bank is well-placed to capitalize on Ireland's economic recovery and long-term financial services demand.

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