investorscraft@gmail.com

Intrinsic ValueThe Goldman Sachs Group, Inc. (GOS.DE)

Previous Close783.30
Intrinsic Value
Upside potential
Previous Close
783.30

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

Goldman Sachs operates as a global financial powerhouse, offering a diversified suite of services across investment banking, global markets, asset management, and consumer & wealth management. The firm serves corporations, financial institutions, governments, and high-net-worth individuals, leveraging its deep expertise in advisory, underwriting, and trading. Its investment banking segment dominates M&A and capital markets, while its global markets division excels in derivatives, fixed income, and equities. The asset management arm provides tailored solutions across alternative and traditional investments, and the consumer segment focuses on wealth advisory and private banking. Goldman Sachs maintains a premier position in capital markets, competing with elite bulge-bracket banks. Its reputation for deal-making prowess and risk management cements its status as a trusted advisor in complex transactions. The firm’s global footprint and institutional relationships provide a durable competitive edge, though it faces pressure from fintech disruptors and regulatory scrutiny.

Revenue Profitability And Efficiency

Goldman Sachs reported revenue of €53.5 billion in FY 2024, with net income of €14.3 billion, reflecting strong profitability. Diluted EPS stood at €40.54, underscoring earnings resilience despite market volatility. Operating cash flow was negative (€13.2 billion), partly due to capital deployment in lending and trading activities. The firm’s capital expenditures (€2.1 billion) indicate ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by high-margin advisory and trading revenues, complemented by steady asset management fees. Its capital efficiency is evident in its ability to generate substantial returns on equity, though leverage remains elevated due to its balance sheet-intensive operations. The diversified revenue mix mitigates cyclical risks, but market-sensitive segments like global markets introduce earnings variability.

Balance Sheet And Financial Health

Goldman Sachs maintains a robust balance sheet, with €182.1 billion in cash and equivalents against total debt of €342.6 billion. The high debt level reflects its capital markets activities, but liquidity remains ample. The firm’s leverage is managed within regulatory constraints, and its credit profile is supported by strong risk management practices.

Growth Trends And Dividend Policy

Growth is fueled by expansion in consumer banking and asset management, though investment banking remains cyclical. The firm pays a dividend of €10.96 per share, signaling commitment to shareholder returns. Share buybacks and strategic acquisitions further enhance capital allocation, but macroeconomic headwinds could temper near-term growth.

Valuation And Market Expectations

With a market cap of €161.7 billion and a beta of 1.31, Goldman Sachs trades at a premium reflective of its industry leadership. Investors price in expectations of sustained advisory dominance and asset management growth, though trading revenues may face pressure from market conditions.

Strategic Advantages And Outlook

Goldman Sachs’ strategic advantages lie in its brand, global network, and execution capabilities. The outlook remains positive, driven by secular trends in wealth management and digital banking, though regulatory and competitive risks persist. Long-term success hinges on balancing innovation with prudent risk management.

Sources

10-K filings, investor presentations, 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