investorscraft@gmail.com

Intrinsic ValueThe Federal Bank Limited (FEDS.L)

Previous Close£0.92
Intrinsic Value
Upside potential
Previous Close
£0.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Federal Bank Limited operates as a leading commercial bank in India, offering a diversified portfolio of financial services through its treasury, corporate/wholesale banking, and retail banking segments. The treasury segment engages in trading and investments, including bonds, equities, and foreign exchange operations, while corporate banking caters to large clients with tailored loan solutions. Retail banking focuses on individuals and small businesses, providing lending and deposit services. The bank maintains a strong domestic presence with an extensive branch and ATM network, reinforcing its competitive position in India's regional banking sector. Its revenue is predominantly derived from the Indian market, where it leverages its established brand and customer trust to sustain growth. The bank’s balanced approach across wholesale and retail segments mitigates sector-specific risks while capitalizing on India’s expanding financial services demand.

Revenue Profitability And Efficiency

The Federal Bank reported revenue of INR 143.99 billion for FY 2025, with net income reaching INR 41.59 billion, reflecting a robust profitability margin. Diluted EPS stood at INR 16.78, indicating efficient earnings distribution. Operating cash flow was strong at INR 88.01 billion, though capital expenditures of INR -7.55 billion suggest ongoing investments in infrastructure or technology to support future growth.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with a net income of INR 41.59 billion and an operating cash flow of INR 88.01 billion, highlighting effective capital deployment. The absence of total debt suggests a conservative leverage strategy, while the high cash position (INR 315.97 billion) provides liquidity for strategic initiatives or potential market opportunities.

Balance Sheet And Financial Health

The Federal Bank maintains a strong balance sheet, with cash and equivalents totaling INR 315.97 billion and no reported debt, underscoring financial stability. This conservative leverage profile enhances resilience against economic fluctuations, while the substantial liquidity position supports operational flexibility and potential expansion.

Growth Trends And Dividend Policy

The bank’s growth is underpinned by its diversified revenue streams and strong domestic presence. A dividend per share of INR 0.014 reflects a modest but stable return to shareholders, aligning with its conservative financial strategy. Future growth may hinge on expanding its retail and corporate banking segments amid India’s evolving financial landscape.

Valuation And Market Expectations

With a market capitalization of INR 5.34 billion and a beta of -0.01, The Federal Bank exhibits low correlation to broader market movements, suggesting defensive characteristics. Investors may value its stable earnings, strong balance sheet, and focus on the high-growth Indian banking sector.

Strategic Advantages And Outlook

The bank’s strategic advantages include its entrenched market position, diversified business model, and robust liquidity. Looking ahead, its ability to capitalize on India’s banking sector growth—particularly in retail and corporate lending—will be critical. Prudent risk management and technological investments could further strengthen its competitive edge.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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