investorscraft@gmail.com

Intrinsic ValueThe Goldman Sachs Group, Inc. (GS.SW)

Previous CloseCHF208.00
Intrinsic Value
Upside potential
Previous Close
CHF208.00

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 services leader, structured across four core segments: Investment Banking, Global Markets, Asset Management, and Consumer & Wealth Management. The firm serves corporations, governments, financial institutions, and high-net-worth individuals, offering advisory, underwriting, trading, and asset management solutions. Its Investment Banking division dominates high-value M&A and capital markets transactions, while Global Markets provides liquidity and risk management across equities, fixed income, and commodities. The Asset Management segment delivers diversified investment strategies, including private equity and real estate, while Consumer & Wealth Management caters to affluent clients with bespoke banking and advisory services. Goldman Sachs maintains a competitive edge through its elite client network, deep sector expertise, and ability to execute complex cross-border transactions. The firm’s reputation as a top-tier advisor and market maker reinforces its leadership in investment banking and trading, though it faces intensifying competition from universal banks and fintech disruptors. Its strategic pivot toward fee-based revenue streams, such as asset management and wealth services, aims to reduce reliance on volatile trading income.

Revenue Profitability And Efficiency

In FY 2023, Goldman Sachs reported revenue of $46.25 billion, with net income of $8.52 billion, reflecting a diluted EPS of $22.87. The firm’s operating cash flow was negative ($12.59 billion), partly due to significant capital expenditures ($2.32 billion) and cyclical pressures in trading and investment banking. Profitability metrics underscore its ability to monetize high-margin advisory and underwriting services, though market volatility impacted trading revenues.

Earnings Power And Capital Efficiency

Goldman Sachs demonstrates robust earnings power, driven by its diversified revenue mix and scalable platforms. The firm’s capital efficiency is evident in its ability to generate substantial returns on equity, though FY 2023 saw moderated performance due to macroeconomic headwinds. Asset Management’s recurring fees and Consumer & Wealth Management’s stable income streams provide resilience against cyclical downturns in trading and investment banking.

Balance Sheet And Financial Health

The firm maintains a strong liquidity position, with cash and equivalents of $241.58 billion, though total debt stands at $333.25 billion, reflecting its leveraged balance sheet typical of investment banks. Goldman Sachs’ capital ratios remain compliant with regulatory requirements, ensuring flexibility for strategic investments and shareholder returns.

Growth Trends And Dividend Policy

Goldman Sachs has prioritized organic growth in asset and wealth management, alongside selective acquisitions. The firm paid a dividend of $9.76 per share in FY 2023, signaling confidence in its cash-generating capabilities. Share buybacks and dividend growth are likely to remain key components of its capital allocation strategy.

Valuation And Market Expectations

With a market cap of $128.21 billion and a beta of 1.38, Goldman Sachs trades at a premium reflective of its industry leadership and growth prospects. Investors anticipate a rebound in investment banking activity and sustained momentum in asset management to drive future valuation upside.

Strategic Advantages And Outlook

Goldman Sachs’ strategic advantages include its unparalleled client relationships, global footprint, and ability to innovate in complex financial products. Near-term challenges include interest rate volatility and regulatory scrutiny, but its diversified business model positions it well for long-term growth. The firm’s focus on digitization and ESG investing aligns with evolving client demands and market trends.

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