investorscraft@gmail.com

Intrinsic Value of Citigroup Inc. (C)

Previous Close$86.73
Intrinsic Value
Upside potential
Previous Close
$86.73

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

Citigroup Inc. operates as a global financial services powerhouse, offering a diversified suite of banking, lending, investment, and wealth management solutions. The company serves institutional clients, corporations, and retail customers across more than 160 countries, leveraging its extensive international network. Citigroup’s revenue model is anchored in interest income, fee-based services, and trading activities, with a strong emphasis on corporate and investment banking. Its market position is bolstered by scale, cross-border capabilities, and a focus on high-growth emerging markets, though it faces intense competition from both traditional banks and fintech disruptors. The firm’s strategic pivot toward simplifying operations and exiting non-core markets aims to sharpen its competitive edge. Citigroup’s ability to navigate regulatory complexities and macroeconomic volatility remains critical to sustaining its global footprint and profitability.

Revenue Profitability And Efficiency

Citigroup reported $71.4 billion in revenue for FY 2024, with net income of $12.7 billion, reflecting a diluted EPS of $5.91. Operating cash flow was negative ($19.7 billion), partly due to significant capital expenditures ($6.5 billion). The figures highlight ongoing restructuring costs and investments in technology, which may pressure short-term efficiency but aim to strengthen long-term operational resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified revenue streams, though net income margins remain modest relative to peers. Capital efficiency is a focus area, with Citigroup actively optimizing its balance sheet and risk-weighted assets. The negative operating cash flow signals transitional challenges, but disciplined capital allocation and cost management could improve returns over time.

Balance Sheet And Financial Health

Citigroup maintains a robust liquidity position, with $276.5 billion in cash and equivalents, against total debt of $335.8 billion. The balance sheet reflects prudent risk management, though leverage remains elevated. The firm’s capital ratios meet regulatory requirements, supporting its ability to weather economic downturns while funding strategic initiatives.

Growth Trends And Dividend Policy

Growth is tempered by restructuring efforts, but Citigroup’s focus on core markets and digital transformation could unlock future opportunities. The dividend payout ($2.73 per share) signals commitment to shareholder returns, though sustainability depends on earnings stability and regulatory approvals. Share buybacks may complement dividends as capital flexibility improves.

Valuation And Market Expectations

Citigroup trades at a discount to some peers, reflecting skepticism about its turnaround timeline. Market expectations hinge on successful execution of strategic reforms, including cost reductions and revenue diversification. Valuation multiples suggest cautious optimism, with upside tied to improved profitability and reduced volatility.

Strategic Advantages And Outlook

Citigroup’s global reach and institutional expertise are key differentiators, but execution risks persist. The outlook depends on macroeconomic stability, regulatory clarity, and internal transformation progress. Success in streamlining operations and enhancing digital capabilities could position the firm for sustained competitiveness in a rapidly evolving financial landscape.

Sources

10-K filings, company investor relations

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