Data is not available at this time.
Discover Financial Services operates as a diversified financial holding company, specializing in direct banking and payment services. Its core revenue model is driven by interest income from consumer loans, including credit cards, student loans, and personal loans, alongside fee-based income from payment processing services. The company’s Direct Banking segment focuses on Discover-branded credit cards and deposit products, while its Payment Services segment includes PULSE, Diners Club, and network partnerships, positioning it as a mid-sized but influential player in the U.S. financial services sector. Discover differentiates itself through a digital-first approach, targeting individuals and small businesses with competitive lending and deposit products. While it lacks the scale of global banking giants, its niche in credit card issuance and payment networks provides stable revenue streams. The company’s market position is bolstered by its proprietary Discover Network, which competes with Visa and Mastercard, though with a smaller footprint. Regulatory oversight as a bank holding company adds stability but also constraints in terms of capital requirements and lending practices.
In FY 2023, Discover reported revenue of €15.86 billion, with net income reaching €2.94 billion, reflecting an 18.5% net margin. The company’s diluted EPS stood at €11.57, demonstrating strong profitability. Operating cash flow was robust at €8.56 billion, though capital expenditures were modest at -€303 million, indicating efficient reinvestment relative to earnings. The revenue mix is heavily skewed toward interest income from its lending portfolio.
Discover’s earnings power is underpinned by its high-yielding credit card loans and efficient capital deployment. The company’s return on equity is healthy, supported by its asset-light payment services segment. However, its beta of 1.43 suggests higher volatility compared to the broader market, reflecting sensitivity to interest rate fluctuations and consumer credit trends. Capital efficiency is balanced between growth investments and shareholder returns.
The company maintains a solid liquidity position with €11.69 billion in cash and equivalents, against total debt of €21.33 billion. This leverage ratio is manageable given its stable cash flows, though rising interest rates could pressure funding costs. Discover’s balance sheet reflects a traditional banking structure, with loans comprising the bulk of assets and deposits supporting liabilities.
Discover’s growth is tied to U.S. consumer credit demand, with its payment services segment offering diversification. The company paid a dividend of €2.59 per share in FY 2023, signaling a commitment to shareholder returns. However, its growth prospects are tempered by competitive pressures in the credit card space and regulatory scrutiny over lending practices.
With a market cap of €45.32 billion, Discover trades at a P/E multiple of approximately 15.4x FY 2023 earnings, aligning with mid-tier financial services peers. Investors likely price in moderate growth expectations, balancing its niche strengths against macroeconomic risks like credit cycle downturns.
Discover’s strategic advantages include its integrated banking and payments ecosystem, which fosters customer retention. The outlook remains cautiously optimistic, with digital adoption and payment network expansion offering growth levers. However, macroeconomic headwinds, including potential credit quality deterioration, could challenge near-term performance.
Company filings, market data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |