investorscraft@gmail.com

Intrinsic ValueBank of Ireland Group PLC (BKIE.L)

Previous Close£21.00
Intrinsic Value
Upside potential
Previous Close
£21.00

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 Group PLC operates as a diversified financial services provider, primarily serving retail, commercial, and corporate customers in Ireland and the UK. The bank generates revenue through interest income from loans and mortgages, fee-based services, and treasury operations. It holds a dominant position in the Irish banking sector, benefiting from its extensive branch network and strong brand recognition. The group also maintains a growing presence in the UK market, focusing on niche segments such as SME lending and wealth management. Regulatory compliance and digital transformation remain key priorities, as the bank adapts to evolving customer preferences and competitive pressures from both traditional and fintech players. Its market position is reinforced by a conservative risk appetite and a well-diversified loan portfolio, though it faces challenges from low interest rates and economic uncertainty in its core markets.

Revenue Profitability And Efficiency

In FY 2022, Bank of Ireland reported revenue of €3.26 billion, with net income reaching €889 million, reflecting improved interest margins and cost discipline. The diluted EPS stood at €0.77, indicating solid profitability. Operating cash flow was robust at €1.63 billion, though capital expenditures of €368 million suggest ongoing investments in technology and infrastructure. The bank’s efficiency metrics appear stable, supported by prudent expense management.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its diversified revenue streams, with net interest income contributing significantly to overall profitability. Capital efficiency remains adequate, as evidenced by its ability to generate strong operating cash flows relative to its debt levels. The diluted EPS of €0.77 reflects effective capital allocation, though external macroeconomic factors could influence future earnings stability.

Balance Sheet And Financial Health

Bank of Ireland maintains a solid balance sheet, with cash and equivalents of €38.11 billion providing ample liquidity. Total debt stands at €12.45 billion, which is manageable given the bank’s asset base and cash flow generation. The strong liquidity position supports its ability to meet obligations and invest in growth initiatives, though regulatory capital requirements remain a key focus.

Growth Trends And Dividend Policy

The bank demonstrated growth in FY 2022, supported by higher net interest income and disciplined cost control. A dividend per share of €0.76 signals a commitment to shareholder returns, aligning with its capital distribution policy. Future growth may hinge on macroeconomic conditions, particularly interest rate trends and loan demand in Ireland and the UK.

Valuation And Market Expectations

Given its market capitalization and financial performance, Bank of Ireland appears reasonably valued, with investors likely pricing in stable earnings and moderate growth prospects. The bank’s ability to navigate regulatory and economic challenges will be critical in sustaining market confidence.

Strategic Advantages And Outlook

Bank of Ireland’s strategic advantages include its strong domestic market share, diversified revenue base, and conservative risk management. The outlook remains cautiously optimistic, with digital transformation and cost efficiency initiatives expected to drive long-term value. However, external risks such as economic volatility and competitive pressures could impact performance.

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