investorscraft@gmail.com

Intrinsic ValueBank of Ireland (GOVERNOR & Co. OF THE) (BKIC.L)

Previous Close£19.00
Intrinsic Value
Upside potential
Previous Close
£19.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bank of Ireland operates as a diversified financial services group, primarily serving retail, commercial, and corporate clients in Ireland and the UK. Its core revenue model is driven by net interest income from lending activities, supplemented by fees from wealth management, insurance, and transaction banking services. The bank holds a dominant position in Ireland’s retail banking sector, competing with Allied Irish Banks and international players. Its market strength is underpinned by a large deposit base, extensive branch network, and digital banking capabilities. While domestic retail banking remains its cornerstone, the bank has expanded into UK commercial lending and asset management to diversify revenue streams. Regulatory compliance and cost efficiency remain key focus areas in a competitive, low-interest-rate environment.

Revenue Profitability And Efficiency

In FY 2022, Bank of Ireland reported revenue of £3.26 billion, with net income reaching £889 million, reflecting improved net interest margins and cost discipline. Operating cash flow stood at £1.63 billion, supported by robust loan book performance. Capital expenditures of £368 million indicate ongoing investments in technology and infrastructure to enhance operational efficiency and digital transformation.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of £0.77 demonstrates its ability to generate earnings despite macroeconomic headwinds. A strong liquidity position, with £38.1 billion in cash and equivalents, provides flexibility for lending and strategic initiatives. The balance between debt (£12.45 billion) and equity highlights prudent capital management, though leverage remains a consideration in a rising-rate environment.

Balance Sheet And Financial Health

Bank of Ireland maintains a solid balance sheet, with total cash reserves significantly exceeding short-term obligations. Total debt of £12.45 billion is manageable relative to its asset base and liquidity. The bank’s capital ratios remain above regulatory requirements, ensuring resilience against economic volatility. Its conservative provisioning and diversified funding sources further bolster financial stability.

Growth Trends And Dividend Policy

The bank’s growth is tied to Ireland’s economic recovery and its ability to capitalize on digital banking trends. A dividend per share of £63.125 signals confidence in sustained profitability and capital returns. However, future dividend growth may hinge on interest rate trajectories and regulatory approvals, given the sector’s sensitivity to macroeconomic conditions.

Valuation And Market Expectations

With a market capitalization not explicitly provided, valuation metrics rely on earnings and book value. The bank’s P/E and price-to-book ratios would typically reflect its steady earnings power and dominant market share, though investor sentiment remains cautious due to sector-wide challenges like inflation and regulatory scrutiny.

Strategic Advantages And Outlook

Bank of Ireland’s strategic advantages include its entrenched market position, diversified revenue streams, and strong deposit franchise. Near-term priorities likely focus on digital transformation and cost optimization. Long-term success will depend on navigating interest rate shifts, competition from fintechs, and macroeconomic uncertainties in its core markets.

Sources

Annual Report (FY 2022), London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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