investorscraft@gmail.com

Intrinsic Value of Cullen/Frost Bankers, Inc. (CFR)

Previous Close$107.35
Intrinsic Value
Upside potential
Previous Close
$107.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %34.8NaN
Revenue, $1881NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1212NaN
Operating income, $m669NaN
EBITDA, $m838NaN
Interest expense (income), $mNaN
Earnings before tax, $m662NaN
Tax expense, $m90NaN
Net income, $m572NaN

BALANCE SHEET

Cash and short-term investments, $m12056NaN
Total assets, $m52892NaN
Adjusted assets (=assets-cash), $m40836NaN
Average production assets, $m1732NaN
Working capital, $m-19471NaN
Total debt, $m4966NaN
Total liabilities, $m49755NaN
Total equity, $m3137NaN
Debt-to-equity ratio1.583NaN
Adjusted equity ratio-0.102NaN

CASH FLOW

Net income, $m572NaN
Depreciation, amort., depletion, $m169NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m723NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-102NaN
Free cash flow, $m825NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-19471
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount