investorscraft@gmail.com

Intrinsic ValueeToro Group Ltd. (ETOR)

Previous Close$29.40
Intrinsic Value
Upside potential
Previous Close
$29.40

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

eToro Group Ltd. operates as a global multi-asset investment platform, specializing in social trading and copy trading services. The company enables retail investors to trade stocks, cryptocurrencies, ETFs, and commodities while leveraging community-driven insights. Its core revenue model is built on spreads, commissions, and overnight fees, with a strong emphasis on user engagement through its proprietary social investing features. eToro competes in the fintech sector, positioning itself as a disruptor by blending traditional brokerage services with social networking capabilities. The platform’s unique value proposition lies in its ability to democratize investing, allowing users to mimic the trades of experienced investors. This approach has helped eToro carve a niche in the crowded online trading space, particularly among younger, tech-savvy investors. The company’s market position is further strengthened by its regulatory compliance across multiple jurisdictions, ensuring trust and scalability. While facing competition from established brokers and emerging fintech players, eToro’s focus on community-driven investing and intuitive UX differentiates it in a rapidly evolving industry.

Revenue Profitability And Efficiency

eToro reported revenue of $12.62 billion for FY 2024, with net income of $192.38 million, reflecting a net margin of approximately 1.5%. Operating cash flow stood at $268.58 million, indicating solid cash generation, while capital expenditures were minimal at -$2.37 million. The diluted EPS of $8.76 suggests efficient earnings distribution across its 19.53 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to monetize a large user base through trading fees and spreads. With $575.40 million in cash and equivalents against modest total debt of $48.30 million, eToro maintains a strong liquidity position, supporting further investment in platform innovation and market expansion.

Balance Sheet And Financial Health

eToro’s balance sheet is robust, with cash and equivalents significantly outweighing total debt, resulting in a net cash position. This financial health provides flexibility for strategic initiatives, including potential acquisitions or technology upgrades, without overleveraging. The absence of dividend payouts suggests a reinvestment-focused capital allocation strategy.

Growth Trends And Dividend Policy

Growth trends highlight eToro’s focus on scaling its user base and expanding into new asset classes, such as cryptocurrencies. The company does not currently pay dividends, opting instead to reinvest profits into platform development and global market penetration, aligning with its high-growth fintech profile.

Valuation And Market Expectations

Market expectations for eToro likely center on its ability to sustain user growth and monetization amid competitive and regulatory pressures. The company’s valuation will hinge on execution in expanding its product offerings and maintaining engagement in volatile market conditions.

Strategic Advantages And Outlook

eToro’s strategic advantages include its social trading ecosystem, regulatory agility, and strong brand recognition among retail investors. The outlook remains positive if the company can continue innovating while navigating macroeconomic and sector-specific challenges, such as fluctuating crypto markets and increasing fintech competition.

Sources

Company filings (CIK: 0001493318), FY 2024 financial data

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