investorscraft@gmail.com

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

Previous Close91.20
Intrinsic Value
Upside potential
Previous Close
91.20

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 global footprint 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, asset management, and digital banking. Its corporate and institutional banking division serves multinational corporations and institutional investors with tailored financing and advisory services, while its retail banking arm provides consumer loans, savings products, and insurance solutions. BNP Paribas holds a strong market position in France and Belgium, reinforced by its extensive branch network and digital capabilities. The bank’s wealth and asset management segments further enhance its competitive edge, catering to high-net-worth individuals and institutional clients. With a long-standing history dating back to 1822, BNP Paribas leverages its scale, expertise, and cross-border synergies to maintain resilience in a competitive and regulated industry. Its diversified revenue streams and focus on sustainable finance position it as a key player in the transition to a low-carbon economy.

Revenue Profitability And Efficiency

BNP Paribas reported revenue of €65.87 billion, with net income reaching €11.69 billion, reflecting a robust profitability margin. The diluted EPS of €9.57 underscores efficient earnings distribution across its outstanding shares. However, the operating cash flow of -€97.38 billion, partly due to significant capital expenditures of -€2.14 billion, indicates heavy investment activities or liquidity management adjustments during the period.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its net income of €11.69 billion, supported by diversified revenue streams and cost management. Capital efficiency is reflected in its ability to generate substantial profits relative to its asset base, though the negative operating cash flow suggests short-term liquidity pressures or strategic reinvestments in growth initiatives.

Balance Sheet And Financial Health

BNP Paribas maintains a strong balance sheet with €308.05 billion in cash and equivalents, providing ample liquidity. Total debt stands at €379.90 billion, indicating a leveraged position typical for large banks. The substantial cash reserves and diversified funding sources suggest resilience, though the high debt load warrants monitoring in rising interest rate environments.

Growth Trends And Dividend Policy

The bank has demonstrated consistent profitability, with a dividend per share of €4.79, reflecting a commitment to shareholder returns. Growth is driven by digital transformation, expansion in wealth management, and sustainable finance initiatives. However, macroeconomic headwinds and regulatory changes could influence future dividend stability and growth trajectories.

Valuation And Market Expectations

With a market capitalization of €85.67 billion and a beta of 1.409, BNP Paribas is viewed as a higher-risk investment relative to the market. The valuation reflects its position as a systemic European bank, with expectations tied to interest rate movements, economic recovery in Europe, and its ability to navigate regulatory challenges.

Strategic Advantages And Outlook

BNP Paribas benefits from its diversified business model, strong brand, and geographic reach. Strategic priorities include digital innovation, sustainable finance leadership, and cost optimization. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the bank’s ability to capitalize on growth opportunities in asset management and corporate banking.

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