investorscraft@gmail.com

Intrinsic ValueING Groep N.V. (ING)

Previous Close$29.39
Intrinsic Value
Upside potential
Previous Close
$29.39

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

ING Groep N.V. is a leading European financial services group with a strong presence in retail and commercial banking. The company operates across multiple geographies, offering a diversified portfolio of products including savings accounts, loans, mortgages, and investment services. ING’s digital-first approach has positioned it as an innovator in the banking sector, leveraging technology to enhance customer experience and operational efficiency. Its core revenue model is driven by net interest income, complemented by fee-based services and commissions. ING maintains a competitive edge through its robust digital infrastructure, which supports scalable growth and cost optimization. The bank’s market position is reinforced by its strong brand recognition and extensive customer base in key European markets, particularly the Netherlands, Belgium, and Germany. ING’s strategic focus on sustainability and responsible banking further differentiates it in an increasingly regulated and socially conscious financial landscape.

Revenue Profitability And Efficiency

ING reported revenue of €66.4 billion for the period, with net income of €6.4 billion, reflecting a diluted EPS of €1.98. The negative operating cash flow of €22.5 billion was primarily driven by significant changes in working capital and financial investments. Capital expenditures remained modest at €332 million, indicating disciplined cost management. The bank’s profitability metrics suggest stable operational performance despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

ING’s earnings power is underpinned by its diversified revenue streams, with net interest income as the primary contributor. The bank’s capital efficiency is evident in its ability to generate consistent returns while maintaining prudent risk management. The diluted EPS of €1.98 reflects effective utilization of shareholder capital, though the negative operating cash flow warrants closer scrutiny of liquidity management practices.

Balance Sheet And Financial Health

ING’s balance sheet shows €70.4 billion in cash and equivalents against total debt of €171.3 billion, indicating a leveraged but liquid position. The bank’s financial health is supported by its strong capital adequacy ratios and regulatory compliance. The high debt level is typical for a global bank, but the substantial cash reserves provide a buffer against potential liquidity constraints.

Growth Trends And Dividend Policy

ING’s growth trajectory is shaped by its digital transformation and expansion in core markets. The bank’s dividend policy remains shareholder-friendly, with a dividend per share of €1.20, reflecting a commitment to returning capital. Future growth will likely hinge on interest rate trends and the bank’s ability to sustain its digital leadership while navigating regulatory pressures.

Valuation And Market Expectations

Market expectations for ING are balanced, with valuation metrics reflecting its stable earnings and growth potential. The bank’s P/E ratio and dividend yield are in line with sector peers, suggesting fair pricing. Investors will monitor ING’s ability to maintain profitability in a challenging interest rate environment and its progress in digital innovation.

Strategic Advantages And Outlook

ING’s strategic advantages include its strong digital platform, diversified revenue base, and established market presence. The outlook remains cautiously optimistic, with growth opportunities in sustainable finance and digital banking. However, macroeconomic volatility and regulatory changes pose risks. ING’s ability to adapt to these challenges will be critical to its long-term success.

Sources

10-K, 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