investorscraft@gmail.com

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

Previous CloseCHF46.40
Intrinsic Value
Upside potential
Previous Close
CHF46.40

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 maintains a strong competitive position in Europe, leveraging its extensive branch network and digital capabilities to serve both individual and corporate clients. The bank’s diversified revenue streams and focus on sustainable finance further reinforce its resilience in a dynamic regulatory and economic environment.

Revenue Profitability And Efficiency

In FY 2023, BNP Paribas reported revenue of €59.7 billion, with net income reaching €10.98 billion, reflecting a robust profitability margin. The diluted EPS stood at €8.58, demonstrating strong earnings performance. However, operating cash flow was negative at €-34.24 billion, partly due to significant capital expenditures of €-2.22 billion, indicating heavy investment in operations and infrastructure.

Earnings Power And Capital Efficiency

BNP Paribas exhibits solid earnings power, supported by its diversified business segments and efficient capital allocation. The bank’s ability to generate consistent net income underscores its operational strength, though the negative operating cash flow suggests liquidity management challenges. Capital efficiency is evident in its ability to sustain profitability despite macroeconomic headwinds, with a focus on optimizing returns across its global operations.

Balance Sheet And Financial Health

The bank’s balance sheet remains robust, with cash and equivalents totaling €408.2 billion, providing substantial liquidity. Total debt stood at €673.4 billion, reflecting the inherent leverage in banking operations. The strong liquidity position mitigates risks associated with high debt levels, ensuring financial stability and compliance with regulatory requirements.

Growth Trends And Dividend Policy

BNP Paribas has demonstrated steady growth, supported by its diversified revenue streams and strategic investments in digital banking. The bank’s dividend policy remains shareholder-friendly, with a dividend per share of €4.54 in FY 2023, reflecting its commitment to returning capital to investors while maintaining financial flexibility for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately €63.4 billion and a beta of 1.573, BNP Paribas is viewed as a higher-risk investment within the financial sector. The bank’s valuation reflects its strong market position and earnings potential, though investors remain cautious given macroeconomic uncertainties and regulatory pressures in the banking industry.

Strategic Advantages And Outlook

BNP Paribas benefits from its diversified business model, strong brand recognition, and extensive global footprint. The bank’s focus on digital transformation and sustainable finance positions it well for long-term growth. However, challenges such as regulatory scrutiny and economic volatility may impact near-term performance. The outlook remains cautiously optimistic, with the bank poised to capitalize on opportunities in key markets.

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