investorscraft@gmail.com

Intrinsic ValueBank Audi sal (BQAD.L)

Previous Close£0.15
Intrinsic Value
Upside potential
Previous Close
£0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bank Audi sal operates in the financial services sector, primarily focusing on commercial banking, retail banking, and wealth management services. The bank serves a diverse clientele, including individuals, small and medium-sized enterprises (SMEs), and large corporations, with a presence in multiple markets. Its core revenue model is driven by interest income from loans and advances, fee-based services, and investment activities. Despite its regional footprint, Bank Audi faces intense competition from both local and international banks, which pressures its market share and profitability. The bank's ability to navigate economic volatility, regulatory changes, and geopolitical risks in its operating regions is critical to maintaining its position. Its market positioning is further challenged by the need to adapt to digital banking trends and evolving customer expectations.

Revenue Profitability And Efficiency

In FY 2021, Bank Audi reported revenue of LBP 367.8 billion, but net income was deeply negative at LBP -285.8 billion, reflecting significant financial strain. The bank's operating cash flow stood at LBP 842.6 billion, suggesting some liquidity resilience, though capital expenditures of LBP -47.8 billion indicate constrained investment capacity. The negative net income underscores profitability challenges, likely tied to asset quality issues or macroeconomic pressures.

Earnings Power And Capital Efficiency

The bank's diluted EPS was zero, highlighting its inability to generate earnings for shareholders. The negative net income and lack of EPS dilution signal weak earnings power, compounded by a beta of -2.07, which implies high volatility and inverse correlation with broader market movements. Capital efficiency appears strained, with profitability metrics deeply in the red.

Balance Sheet And Financial Health

Bank Audi's balance sheet shows substantial cash and equivalents of LBP 25.2 trillion, providing a liquidity buffer. However, total debt of LBP 1.6 trillion raises concerns about leverage, particularly given the net loss. The bank's financial health is precarious, with profitability challenges overshadowing its liquidity position.

Growth Trends And Dividend Policy

The bank's growth trends are unfavorable, with no dividend payouts in FY 2021, reflecting its financial distress. The absence of shareholder returns and negative earnings suggest a focus on stabilization rather than expansion. Future growth will depend on restructuring efforts and macroeconomic recovery in its operating regions.

Valuation And Market Expectations

With a market capitalization of zero, Bank Audi's valuation reflects severe market skepticism. The negative beta indicates atypical risk exposure, likely tied to regional instability or bank-specific issues. Investors appear to discount the bank's prospects heavily, given its financial performance and operational challenges.

Strategic Advantages And Outlook

Bank Audi's strategic advantages are limited by its financial struggles and competitive pressures. Its outlook remains uncertain, hinging on macroeconomic stabilization and internal restructuring. Success will require improved asset quality, cost management, and potential strategic partnerships or divestitures to restore confidence.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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