investorscraft@gmail.com

Intrinsic ValueDeutsche Bank AG (DBK.SW)

Previous CloseCHF29.95
Intrinsic Value
Upside potential
Previous Close
CHF29.95

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 delivers cash management, trade finance, and risk management solutions, while the Investment Bank focuses on advisory, fixed income, and trading 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. Deutsche Bank maintains a strong presence across 58 countries with 1,709 branches, positioning itself as a leading player in European banking with a global footprint. Its diversified revenue streams and focus on institutional and private clients provide resilience against sector volatility. The bank’s emphasis on digital transformation and sustainable finance aligns with evolving regulatory and client demands, reinforcing its competitive edge in a crowded financial services landscape.

Revenue Profitability And Efficiency

In FY 2023, Deutsche Bank reported revenue of CHF 28.88 billion, with net income reaching CHF 4.27 billion, reflecting improved profitability. The diluted EPS stood at CHF 2.03, indicating solid earnings performance. Operating cash flow was robust at CHF 5.61 billion, while capital expenditures were modest at CHF -422 million, suggesting disciplined cost management. The bank’s ability to generate consistent cash flows underscores its operational efficiency.

Earnings Power And Capital Efficiency

Deutsche Bank’s earnings power is supported by its diversified business model, with the Investment Bank and Private Bank segments contributing significantly to revenue. The bank’s capital efficiency is evident in its ability to maintain profitability while managing a large balance sheet. The diluted EPS of CHF 2.03 reflects effective capital allocation, though the beta of 1.144 indicates higher volatility compared to the broader market.

Balance Sheet And Financial Health

The bank’s balance sheet remains strong, with cash and equivalents totaling CHF 184.56 billion, providing ample liquidity. Total debt stood at CHF 144.22 billion, reflecting a manageable leverage ratio. The substantial cash reserves and diversified funding sources enhance financial stability, positioning Deutsche Bank to navigate economic uncertainties effectively.

Growth Trends And Dividend Policy

Deutsche Bank has demonstrated growth in net income and operating cash flow, signaling a recovery trajectory. The dividend per share of CHF 0.44258 reflects a conservative but stable payout policy, aligning with its focus on capital retention for growth initiatives. The bank’s strategic investments in digital and sustainable finance are expected to drive future growth.

Valuation And Market Expectations

With a market capitalization of CHF 27.22 billion, Deutsche Bank trades at a valuation reflective of its earnings power and sector positioning. The beta of 1.144 suggests higher market sensitivity, likely due to its exposure to global financial markets. Investor expectations are tempered by the bank’s ongoing restructuring and competitive pressures in the banking sector.

Strategic Advantages And Outlook

Deutsche Bank’s strategic advantages lie in its global reach, diversified revenue streams, and focus on digital and sustainable finance. The bank is well-positioned to capitalize on growth in private banking and asset management, though macroeconomic headwinds and regulatory challenges remain key risks. The outlook is cautiously optimistic, with continued emphasis on operational efficiency and client-centric solutions.

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