investorscraft@gmail.com

Intrinsic ValueBNP Paribas S.A. (BNP.DE)

Previous Close91.18
Intrinsic Value
Upside potential
Previous Close
91.18

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

BNP Paribas SA is a leading European banking and financial services group with a diversified revenue model spanning corporate and institutional banking, commercial and personal banking, and investment and protection services. The company operates across Europe, North America, and Asia Pacific, offering a comprehensive suite of financial solutions, including transaction banking, capital markets services, digital banking, and wealth management. Its strong presence in corporate banking and institutional services positions it as a key player in financing large enterprises and institutional investors, while its retail banking arm serves individuals with tailored lending, savings, and insurance products. BNP Paribas differentiates itself through its integrated approach, combining global reach with local expertise, and its emphasis on digital transformation to enhance customer experience. The bank’s market position is reinforced by its long-standing reputation, extensive product portfolio, and strategic focus on sustainable finance, which aligns with evolving regulatory and client demands in the financial sector.

Revenue Profitability And Efficiency

BNP Paribas reported revenue of €129.4 billion for the period, with net income of €11.7 billion, reflecting a robust profitability margin. The diluted EPS of €9.57 underscores efficient earnings generation, though the negative operating cash flow of €-97.4 billion signals significant liquidity outflows, likely tied to lending activities or market operations. Capital expenditures of €-2.1 billion indicate disciplined investment in infrastructure and technology.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its ability to generate substantial net income despite macroeconomic headwinds. Its capital efficiency is supported by a diversified revenue base, though the high total debt of €379.9 billion suggests leveraged operations. The negative operating cash flow may reflect cyclical lending patterns or strategic liquidity management, requiring further scrutiny.

Balance Sheet And Financial Health

BNP Paribas maintains a strong liquidity position with €308.0 billion in cash and equivalents, providing a buffer against market volatility. However, the elevated total debt of €379.9 billion indicates significant leverage, which could pose risks in rising interest rate environments. The balance sheet reflects a traditional banking structure with substantial assets and liabilities, necessitating careful risk management.

Growth Trends And Dividend Policy

The bank’s growth is driven by its diversified operations and focus on digital transformation. A dividend per share of €4.79 demonstrates a commitment to shareholder returns, aligning with its stable earnings profile. Future growth may hinge on expanding its wealth management and sustainable finance offerings, alongside cost optimization in a competitive banking landscape.

Valuation And Market Expectations

With a market cap of €85.6 billion and a beta of 1.41, BNP Paribas is viewed as a higher-risk investment relative to the market. Investors likely expect continued earnings resilience and strategic execution, particularly in digital banking and ESG initiatives, to justify its valuation multiples.

Strategic Advantages And Outlook

BNP Paribas benefits from its scale, geographic diversification, and strong brand in European banking. Its strategic focus on digital innovation and sustainable finance positions it well for long-term growth, though macroeconomic uncertainty and regulatory pressures remain key challenges. The outlook depends on its ability to balance profitability with risk management in a dynamic financial environment.

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