investorscraft@gmail.com

Intrinsic ValueDeutsche Bank AG (DBK.DE)

Previous Close33.30
Intrinsic Value
Upside potential
Previous Close
33.30

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, structured into four key segments: Corporate Bank, Investment Bank, Private Bank, and Asset Management. The Corporate Bank focuses on cash management, trade finance, and risk solutions for institutional clients, while the Investment Bank delivers advisory, fixed income, and currency services. The Private Bank caters to high-net-worth individuals with wealth management and digital banking solutions, and the Asset Management segment offers diversified investment strategies, including ESG-focused products. With a presence in 58 countries and over 1,700 branches, Deutsche Bank maintains a strong foothold in Europe while competing globally with peers like UBS and BNP Paribas. Its diversified revenue streams and emphasis on sustainable finance position it as a resilient player in the banking sector, though it faces challenges in profitability and cost efficiency compared to leaner competitors.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche Bank reported revenue of €28.3 billion, with net income of €3.4 billion, reflecting a diluted EPS of €1.37. Operating cash flow was negative at €-28.6 billion, partly due to significant capital expenditures of €-528 million. The bank's profitability metrics indicate ongoing restructuring efforts, with room for improvement in cost management and operational efficiency.

Earnings Power And Capital Efficiency

The bank's earnings power is supported by its diversified segments, particularly the Investment Bank and Asset Management divisions, which contribute to stable fee-based income. However, capital efficiency remains a challenge, as evidenced by the negative operating cash flow. The bank's ability to generate sustainable returns will depend on further cost optimization and disciplined capital allocation.

Balance Sheet And Financial Health

Deutsche Bank's balance sheet shows €153.7 billion in cash and equivalents against total debt of €151.5 billion, indicating a solid liquidity position. The bank's leverage ratio and capital adequacy metrics align with regulatory requirements, though its high debt load necessitates careful monitoring. The balance sheet reflects a conservative approach to risk management, with ample liquidity to withstand market volatility.

Growth Trends And Dividend Policy

The bank has demonstrated modest growth in recent years, with a focus on stabilizing its core operations. Its dividend payout of €0.68 per share signals a commitment to returning capital to shareholders, though the yield remains modest compared to peers. Future growth may hinge on expanding its wealth management and ESG-focused asset management offerings.

Valuation And Market Expectations

With a market capitalization of €46.8 billion and a beta of 1.053, Deutsche Bank trades at a discount to some European peers, reflecting investor skepticism about its long-term profitability. Market expectations are tempered by the bank's historical challenges, though its restructuring efforts could unlock value if execution improves.

Strategic Advantages And Outlook

Deutsche Bank's strengths lie in its global footprint, diversified revenue streams, and strong corporate and investment banking franchises. The outlook remains cautiously optimistic, with potential upside from cost-cutting initiatives and growth in sustainable finance. However, macroeconomic headwinds and competitive pressures could limit near-term performance.

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