investorscraft@gmail.com

Intrinsic ValueIntercorp Financial Services Inc. (IFS)

Previous Close$48.98
Intrinsic Value
Upside potential
Previous Close
$48.98

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

Intercorp Financial Services Inc. (IFS) operates as a diversified financial services provider in Peru, offering banking, insurance, wealth management, and other financial solutions. The company generates revenue primarily through interest income from loans, fees from financial services, and premiums from insurance products. IFS holds a strong market position, leveraging its affiliation with Intercorp Group to cross-sell services and maintain a broad customer base across retail, corporate, and institutional segments. The Peruvian financial sector remains competitive, but IFS differentiates itself through integrated solutions, digital innovation, and a focus on underserved markets. Its multi-brand strategy allows targeted offerings, enhancing customer retention and market penetration. With a robust distribution network and a reputation for reliability, IFS is well-positioned to capitalize on Peru’s growing financial inclusion trends and economic development.

Revenue Profitability And Efficiency

In FY 2024, IFS reported revenue of $4.49 billion and net income of $1.30 billion, reflecting a net margin of approximately 29%. Diluted EPS stood at $11.38, demonstrating strong profitability. However, operating cash flow was negative at -$1.78 billion, likely due to significant working capital adjustments or investment activities. Capital expenditures were modest at -$104.7 million, indicating disciplined spending relative to revenue scale.

Earnings Power And Capital Efficiency

IFS exhibits robust earnings power, with net income representing a substantial portion of revenue. The company’s ability to generate high margins suggests efficient cost management and pricing power. The negative operating cash flow warrants further scrutiny but may reflect timing differences or strategic investments. Capital efficiency appears solid, given the relatively low capex intensity compared to earnings.

Balance Sheet And Financial Health

IFS maintains a strong balance sheet, with cash and equivalents of $12.20 billion against total debt of $11.82 billion, indicating a healthy liquidity position. The near-parity between cash and debt suggests manageable leverage, though the composition of debt (short vs. long-term) would provide additional clarity. Shareholders’ equity appears resilient, supporting further growth or dividend commitments.

Growth Trends And Dividend Policy

The company’s revenue and net income growth trends are not explicitly provided, but the dividend per share of $1.00 signals a commitment to shareholder returns. Given the high profitability, IFS likely retains sufficient earnings to reinvest while maintaining dividends. Future growth may hinge on expanding financial inclusion in Peru or diversifying revenue streams.

Valuation And Market Expectations

With a diluted EPS of $11.38, IFS trades at a P/E ratio that would depend on its current market price. Investors likely value the company’s strong profitability and market position, though the negative operating cash flow may raise questions. Market expectations probably balance growth potential in Peru’s financial sector against macroeconomic risks.

Strategic Advantages And Outlook

IFS benefits from its integrated financial ecosystem, brand strength, and digital capabilities, which enhance customer stickiness. The outlook remains positive, driven by Peru’s economic recovery and increasing demand for financial services. However, regulatory changes or economic volatility could pose risks. Strategic investments in technology and expansion into underserved segments could further solidify its market leadership.

Sources

Company filings (CIK: 0001615903), 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