investorscraft@gmail.com

Intrinsic ValueBancolombia S.A. (CIB)

Previous Close$51.87
Intrinsic Value
Upside potential
Previous Close
$51.87

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

Bancolombia S.A. is the largest financial institution in Colombia, operating as a full-service bank with a diversified portfolio spanning retail, corporate, and investment banking. The company generates revenue primarily through net interest income, fees from financial services, and commissions, leveraging its extensive branch network and digital platforms to serve over 20 million customers. Bancolombia holds a dominant market share in Colombia, with additional operations in Central America, reinforcing its regional leadership. The bank’s strategic focus on digital transformation and SME lending further strengthens its competitive edge in a rapidly evolving financial landscape. Its robust brand recognition and regulatory expertise position it as a key player in Latin America’s banking sector, with a resilient business model attuned to macroeconomic fluctuations.

Revenue Profitability And Efficiency

In FY 2024, Bancolombia reported revenue of COP 22.18 trillion, with net income reaching COP 6.27 trillion, reflecting a net margin of approximately 28.3%. Diluted EPS stood at COP 26,066, underscoring strong profitability. However, operating cash flow was negative at COP -17.89 trillion, partly due to significant capital expenditures of COP -2.04 trillion, likely tied to infrastructure and technology investments.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its ability to sustain high net income despite macroeconomic headwinds. Its capital efficiency is supported by a diversified loan portfolio and disciplined cost management. The negative operating cash flow suggests short-term liquidity pressures, but the underlying profitability metrics indicate resilience in core banking operations.

Balance Sheet And Financial Health

Bancolombia’s balance sheet shows COP 19.62 trillion in cash and equivalents against total debt of COP 29.91 trillion, indicating a manageable leverage position. The liquidity coverage ratio and capital adequacy metrics, though not specified, are likely robust given its regulatory compliance and market leadership. The bank’s financial health remains stable, supported by its asset quality and deposit base.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth in net income and EPS, with a dividend payout of COP 14,134.58 per share, reflecting a shareholder-friendly policy. Growth is driven by digital adoption and regional expansion, though operating cash flow volatility warrants monitoring. The dividend yield aligns with industry peers, balancing reinvestment and shareholder returns.

Valuation And Market Expectations

Bancolombia’s valuation metrics are influenced by its dominant market position and profitability. Investors likely price in its resilience to economic cycles and digital growth potential. The P/E ratio, derived from EPS, suggests moderate expectations, with room for revaluation if cash flow trends improve.

Strategic Advantages And Outlook

Bancolombia’s strategic advantages include its scale, digital infrastructure, and regional diversification. The outlook remains positive, contingent on macroeconomic stability in Colombia and successful execution of tech-driven initiatives. Risks include interest rate volatility and regulatory changes, but the bank’s market position provides a buffer against downturns.

Sources

Company filings (CIK: 0001071371), disclosed financials for FY 2024

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