investorscraft@gmail.com

Intrinsic ValueUniCredit S.p.A. (CRIN.DE)

Previous Close73.44
Intrinsic Value
Upside potential
Previous Close
73.44

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

UniCredit S.p.A. is a leading European banking group headquartered in Milan, Italy, with a diversified operational footprint across Italy, Germany, Austria, and Central and Eastern Europe (CEE). The company operates through seven distinct business lines, including Commercial Banking Italy, CEE, Corporate and Investment Banking (CIB), and Fineco, offering a comprehensive suite of financial services. Its core revenue model is driven by net interest income from lending activities, complemented by fee-based services such as wealth management, insurance, and investment advisory. UniCredit holds a strong market position in its domestic and regional markets, leveraging its extensive branch network and digital banking capabilities to serve retail, corporate, and institutional clients. The bank’s strategic focus on efficiency and digital transformation enhances its competitive edge in a fragmented European banking landscape. Its diversified geographic presence mitigates concentration risks while capitalizing on growth opportunities in emerging CEE markets.

Revenue Profitability And Efficiency

UniCredit reported revenue of €23.99 billion for the fiscal year, with net income reaching €9.72 billion, reflecting robust profitability. The diluted EPS stood at €5.74, indicating strong earnings performance. Operating cash flow was negative at €7.08 billion, partly due to significant capital expenditures of €1.74 billion, likely tied to strategic investments in technology and infrastructure. The bank’s efficiency metrics suggest disciplined cost management amid revenue growth.

Earnings Power And Capital Efficiency

The bank’s earnings power is underscored by its diversified revenue streams, with net interest income and fee-based services contributing to stable profitability. Capital efficiency is evident in its ability to generate substantial net income relative to its asset base. UniCredit’s focus on optimizing its capital allocation supports sustainable returns, though the negative operating cash flow warrants monitoring for liquidity management.

Balance Sheet And Financial Health

UniCredit maintains a solid balance sheet, with cash and equivalents totaling €54.32 billion, providing ample liquidity. Total debt stands at €122.72 billion, reflecting the bank’s leveraged position typical of the banking sector. The strong net income and cash reserves suggest a healthy financial position, though the high debt load requires prudent risk management to sustain long-term stability.

Growth Trends And Dividend Policy

UniCredit has demonstrated consistent growth, supported by its diversified geographic and business line exposure. The bank’s dividend policy is shareholder-friendly, with a dividend per share of €2.40, reflecting its commitment to returning capital. Future growth may hinge on further digital transformation and expansion in higher-margin segments like wealth management and CIB.

Valuation And Market Expectations

With a market capitalization of €86.54 billion and a beta of 1.28, UniCredit is viewed as a moderately volatile stock within the financial sector. The market appears to price in the bank’s strong profitability and regional diversification, though macroeconomic risks in Europe could influence future valuations.

Strategic Advantages And Outlook

UniCredit’s strategic advantages include its pan-European presence, diversified revenue model, and ongoing digital initiatives. The outlook remains positive, supported by efficiency gains and growth in CEE markets. However, challenges such as regulatory pressures and economic uncertainty in Europe could impact performance. The bank’s ability to navigate these headwinds will be critical to sustaining its competitive position.

Sources

Company filings, Bloomberg

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