investorscraft@gmail.com

Intrinsic ValueCommerzbank AG (CBK.DE)

Previous Close34.69
Intrinsic Value
Upside potential
Previous Close
34.69

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

Commerzbank AG operates as a leading German financial institution, specializing in retail banking, corporate banking, and capital market services. The bank serves private and small-business customers alongside multinational corporations, financial service providers, and institutional clients. Its core revenue streams include interest income from loans, fee-based services such as trade finance and wealth management, and capital market activities. With approximately 790 branches, Commerzbank maintains a strong domestic footprint while supporting international trade and financing. The bank’s diversified portfolio positions it as a key player in Europe’s regional banking sector, leveraging its long-standing reputation and extensive client network. Commerzbank’s strategic focus on digital transformation and cost efficiency enhances its competitive edge in a challenging low-interest-rate environment. Its market position is reinforced by its role in facilitating cross-border trade and corporate financing, particularly in Germany and neighboring economies.

Revenue Profitability And Efficiency

Commerzbank reported revenue of €12.36 billion, with net income reaching €2.68 billion, reflecting a solid profitability margin. The bank’s diluted EPS of €2.08 underscores its earnings capacity, though operating cash flow was negative at -€20.32 billion, influenced by liquidity management and capital expenditures of -€1.15 billion. These figures highlight the bank’s ability to generate earnings despite macroeconomic pressures.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by its diversified revenue streams, including net interest income and fee-based services. Capital efficiency is evident in its ability to maintain profitability while managing a substantial loan portfolio and liquidity reserves. The negative operating cash flow suggests significant reinvestment or balance sheet adjustments, which may align with strategic liquidity management.

Balance Sheet And Financial Health

Commerzbank’s balance sheet shows robust liquidity, with cash and equivalents at €79.12 billion, offset by total debt of €54.89 billion. The bank’s financial health appears stable, with sufficient liquidity to cover obligations. The debt-to-equity structure suggests prudent leverage management, though the high cash reserves may indicate conservative liquidity positioning.

Growth Trends And Dividend Policy

The bank’s growth is likely driven by its corporate client segment and digital banking initiatives. A dividend of €0.65 per share reflects a commitment to shareholder returns, though payout ratios remain moderate, balancing reinvestment needs with investor expectations. Future growth may hinge on interest rate trends and operational efficiency gains.

Valuation And Market Expectations

With a market cap of €30.84 billion and a beta of 0.937, Commerzbank is viewed as a stable, low-volatility investment relative to the broader market. Valuation metrics suggest the market prices in steady earnings growth, though macroeconomic uncertainties in the banking sector may temper expectations.

Strategic Advantages And Outlook

Commerzbank’s strategic advantages include its strong domestic presence, diversified revenue base, and focus on digital transformation. The outlook remains cautiously optimistic, with potential growth in corporate banking and trade finance offset by interest rate and regulatory challenges. Cost discipline and technological adoption will be critical to sustaining competitiveness.

Sources

Company filings, market data

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