investorscraft@gmail.com

Intrinsic ValueIntesa Sanpaolo S.p.A. (IES.DE)

Previous Close5.96
Intrinsic Value
Upside potential
Previous Close
5.96

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

Intesa Sanpaolo S.p.A. is a leading Italian financial services provider, operating across six key segments: Banca dei Territori, IMI Corporate & Investment Banking, International Subsidiary Banks, Asset Management, Private Banking, and Insurance. The company serves a diverse clientele, including individuals, SMEs, corporates, and institutional investors, offering a comprehensive suite of banking, lending, investment, and insurance solutions. Its strong domestic presence, particularly in retail and corporate banking, is complemented by targeted international operations, reinforcing its position as Italy’s largest banking group by market capitalization. Intesa Sanpaolo differentiates itself through integrated financial services, a robust private banking network, and a focus on digital transformation, which enhances customer engagement and operational efficiency. The bank’s strategic emphasis on wealth management and sustainable finance aligns with evolving market trends, further solidifying its competitive edge in Europe’s fragmented banking sector.

Revenue Profitability And Efficiency

Intesa Sanpaolo reported revenue of €25.8 billion in FY 2024, with net income reaching €8.7 billion, reflecting a healthy profitability margin. The diluted EPS of €0.48 underscores efficient earnings distribution. However, negative operating cash flow of €40.2 billion, partly offset by modest capital expenditures of €286 million, suggests significant liquidity management challenges, likely tied to loan portfolio dynamics or regulatory requirements.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by diversified revenue streams, particularly from corporate banking and asset management. Capital efficiency is evident in its ability to generate substantial net income relative to its balance sheet size, though the high total debt of €146.6 billion indicates leveraged operations, common in the banking sector.

Balance Sheet And Financial Health

Intesa Sanpaolo maintains a solid liquidity position with €51.4 billion in cash and equivalents, providing a buffer against market volatility. However, its total debt of €146.6 billion reflects the inherent leverage of banking operations. The balance sheet structure aligns with industry norms, though investors should monitor debt servicing capacity amid rising interest rates.

Growth Trends And Dividend Policy

The bank has demonstrated consistent profitability, supporting a dividend payout of €0.341 per share. Growth is likely driven by organic expansion in wealth management and digital banking, though macroeconomic headwinds in Europe could temper near-term performance. The dividend policy reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market cap of €84.4 billion and a beta of 1.186, Intesa Sanpaolo is priced as a stable yet slightly volatile regional banking leader. Investors likely anticipate steady growth in its core markets, though geopolitical and economic risks in Europe could weigh on valuation multiples.

Strategic Advantages And Outlook

Intesa Sanpaolo’s strengths lie in its diversified revenue base, strong domestic footprint, and focus on digital innovation. The outlook remains cautiously optimistic, with growth opportunities in sustainable finance and private banking offset by regulatory and macroeconomic uncertainties. Strategic execution and cost management will be critical to maintaining its market position.

Sources

Company filings, market 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