investorscraft@gmail.com

Intrinsic ValueErste Group Bank AG (EBO.DE)

Previous Close109.60
Intrinsic Value
Upside potential
Previous Close
109.60

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

Erste Group Bank AG is a leading financial services provider headquartered in Vienna, Austria, with a strong presence in Central and Eastern Europe (CEE). The bank operates through a diversified business model spanning retail banking, SME services, corporate banking, asset management, and capital markets. Its core revenue streams include net interest income from lending activities, fee-based services such as asset management and investment banking, and trading revenues. The bank serves approximately 16 million customers across Austria, Czech Republic, Slovakia, Romania, Hungary, Croatia, and Serbia, leveraging a network of around 2,800 branches. Erste Group holds a dominant market position in several CEE countries, benefiting from its long-standing relationships with retail and corporate clients. Its strategic focus on digital transformation and cross-border synergies enhances its competitive edge in a region with growing financial inclusion and economic development. The bank’s diversified geographic footprint mitigates concentration risks while capitalizing on higher growth potential in emerging European markets compared to mature Western economies.

Revenue Profitability And Efficiency

Erste Group reported revenue of €10.89 billion for the fiscal year, with net income reaching €3.13 billion, reflecting robust profitability. The diluted EPS of €7.19 underscores efficient earnings generation. Operating cash flow was negative at €-35.11 billion, primarily due to liquidity management and lending activities, while capital expenditures totaled €-746 million. The bank’s ability to maintain profitability amid macroeconomic uncertainties highlights its operational resilience.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by a balanced mix of interest and non-interest income, with a strong focus on cost efficiency. Its capital efficiency is evident in its ability to generate substantial net income relative to its asset base. The absence of reported total debt suggests a conservative leverage approach, further supporting capital adequacy and financial stability.

Balance Sheet And Financial Health

Erste Group maintains a solid balance sheet, with cash and equivalents of €42.75 billion providing ample liquidity. The lack of reported total debt indicates a low-leverage structure, enhancing financial flexibility. The bank’s strong capital position is further supported by its regulatory compliance and prudent risk management practices, ensuring resilience against economic downturns.

Growth Trends And Dividend Policy

Erste Group demonstrates steady growth, supported by its expanding footprint in CEE markets and digital banking initiatives. The bank’s dividend policy is shareholder-friendly, with a dividend per share of €2.7, reflecting a commitment to returning capital to investors while retaining sufficient funds for growth and regulatory requirements.

Valuation And Market Expectations

With a market capitalization of approximately €27.27 billion and a beta of 1.141, Erste Group is perceived as a moderately volatile investment relative to the market. The bank’s valuation reflects its strong market position, profitability, and growth potential in the CEE region, aligning with investor expectations for stable returns.

Strategic Advantages And Outlook

Erste Group’s strategic advantages include its diversified revenue streams, strong regional presence, and focus on digital innovation. The bank is well-positioned to capitalize on economic recovery in CEE, though it faces risks from geopolitical tensions and regulatory changes. Its outlook remains positive, supported by prudent risk management and growth initiatives.

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