investorscraft@gmail.com

Intrinsic ValueDeutsche Bank AG (DB)

Previous Close$37.16
Intrinsic Value
Upside potential
Previous Close
$37.16

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

Deutsche Bank AG operates as a global financial services provider with a diversified business model spanning corporate banking, investment banking, private banking, and asset management. The bank serves institutional clients, corporations, and high-net-worth individuals, leveraging its extensive European footprint and selective international presence. Deutsche Bank’s revenue streams include net interest income, fee-based services, and trading revenues, positioning it as a key player in the competitive European banking sector. The bank has undergone significant restructuring in recent years to streamline operations, reduce costs, and refocus on core strengths, particularly in corporate and investment banking. Despite challenges in low-interest-rate environments and regulatory pressures, Deutsche Bank maintains a strong brand and client relationships, though it faces stiff competition from both traditional European peers and global investment banks. Its market position reflects a balance between legacy strengths and ongoing transformation efforts to improve profitability and capital efficiency.

Revenue Profitability And Efficiency

Deutsche Bank reported revenue of €30.0 billion for FY 2024, with net income of €3.4 billion, translating to diluted EPS of €1.37. Operating cash flow was negative at €-28.6 billion, reflecting significant outflows, while capital expenditures were modest at €-528 million. The bank’s profitability metrics indicate ongoing efficiency improvements, though cash flow dynamics suggest reinvestment needs or balance sheet adjustments.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by diversified revenue streams, though net income margins remain moderate. Capital efficiency is a focal point, with restructuring efforts aimed at optimizing risk-weighted assets and improving return on equity. The negative operating cash flow raises questions about sustainable liquidity management, but strong capitalization and disciplined cost controls provide a foundation for stability.

Balance Sheet And Financial Health

Deutsche Bank’s balance sheet shows robust liquidity, with cash and equivalents of €153.7 billion, slightly exceeding total debt of €151.5 billion. This conservative positioning underscores improved financial health post-restructuring. The bank’s leverage ratio and capital adequacy metrics align with regulatory requirements, though legacy exposures and market risks remain areas of scrutiny for investors.

Growth Trends And Dividend Policy

Growth trends reflect stabilization after years of restructuring, with a focus on core banking activities. The dividend payout of €0.44 per share signals cautious capital return, prioritizing balance sheet strength over aggressive shareholder distributions. Future growth may hinge on macroeconomic conditions, interest rate trends, and the bank’s ability to sustain cost discipline while capturing market share in key segments.

Valuation And Market Expectations

Market expectations for Deutsche Bank balance optimism over its turnaround progress with skepticism about long-term profitability in a competitive landscape. Valuation multiples reflect its transition phase, with investors weighing restructuring successes against persistent challenges in European banking. The stock’s performance will likely depend on execution risks and macroeconomic tailwinds.

Strategic Advantages And Outlook

Deutsche Bank’s strategic advantages include its strong corporate banking franchise, deep client relationships, and improving operational efficiency. The outlook remains cautiously optimistic, with management focused on sustainable profitability and risk management. However, external headwinds such as regulatory changes and economic uncertainty in Europe could temper near-term growth prospects.

Sources

Deutsche Bank AG FY 2024 financial statements, investor presentations

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