investorscraft@gmail.com

Intrinsic ValueBanco Santander (Brasil) S.A. (BSBR)

Previous Close$5.37
Intrinsic Value
Upside potential
Previous Close
$5.37

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

Banco Santander (Brasil) S.A. operates as a subsidiary of Spain-based Banco Santander, providing a comprehensive suite of financial services in Brazil. The bank serves retail, corporate, and institutional clients through diversified offerings, including lending, deposits, asset management, and investment banking. Its revenue model is anchored in net interest income, complemented by fee-based services and capital markets activities. As one of Brazil’s largest private-sector banks, Santander Brasil benefits from its parent company’s global expertise while maintaining strong local market penetration. The bank competes in a highly concentrated sector dominated by a few major players, leveraging its brand recognition, digital transformation initiatives, and extensive branch network to capture market share. Its positioning is further strengthened by a focus on high-growth segments such as SMEs and affluent retail customers, supported by tailored financial solutions and technological innovation.

Revenue Profitability And Efficiency

In FY 2024, Banco Santander Brasil reported revenue of R$48.5 billion, with net income reaching R$13.4 billion, reflecting a robust profitability margin. The bank’s diluted EPS stood at R$0.87, indicating efficient earnings distribution across its substantial share base. Operating cash flow was negative at R$21.1 billion, likely due to liquidity management or investment activities, while capital expenditures totaled R$855 million, underscoring disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

Santander Brasil demonstrates strong earnings power, with net income representing approximately 27.5% of revenue, highlighting effective cost control and revenue diversification. The bank’s capital efficiency is evident in its ability to generate substantial profits relative to its operational scale, though the negative operating cash flow suggests potential short-term liquidity adjustments or strategic financial maneuvers.

Balance Sheet And Financial Health

The bank maintains a solid balance sheet, with cash and equivalents of R$204.9 billion providing ample liquidity. Total debt of R$23.1 billion appears manageable relative to its cash reserves and earnings capacity. This conservative leverage profile supports financial stability, positioning the bank to navigate economic fluctuations while meeting regulatory requirements.

Growth Trends And Dividend Policy

Santander Brasil’s growth trajectory is supported by its focus on digital banking and expanding its customer base. The bank’s dividend policy is shareholder-friendly, with a dividend per share of R$0.75, reflecting a commitment to returning capital while retaining sufficient earnings for reinvestment. This balance aligns with its long-term growth strategy and market expectations.

Valuation And Market Expectations

The bank’s valuation metrics are likely influenced by its profitability, market position, and the broader economic environment in Brazil. Investors may weigh its strong earnings against macroeconomic risks, such as interest rate volatility and regulatory changes, which could impact future performance. Market expectations appear balanced, considering its established presence and growth initiatives.

Strategic Advantages And Outlook

Santander Brasil’s strategic advantages include its global parentage, diversified revenue streams, and focus on digital innovation. The outlook remains positive, driven by Brazil’s evolving financial landscape and the bank’s ability to adapt to changing customer needs. However, external factors like economic instability or competitive pressures could pose challenges, requiring continued operational agility.

Sources

Company filings, financial statements, and disclosed operational metrics.

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