investorscraft@gmail.com

Intrinsic ValueING Groep N.V. (INGA.SW)

Previous CloseCHF11.28
Intrinsic Value
Upside potential
Previous Close
CHF11.28

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 diversified financial institution with a strong presence across Europe, particularly in the Netherlands, Belgium, and Germany, as well as select international markets. The company operates through multiple segments, including retail banking in key geographies and wholesale banking, serving both individual customers and corporate clients. Its core revenue model is built on interest income from lending products, such as mortgages and business loans, complemented by fee-based services like payments, cash management, and investment solutions. ING distinguishes itself through a digital-first approach, leveraging technology to enhance customer experience and operational efficiency. The bank holds a competitive position in its home markets, benefiting from scale and brand recognition, while its wholesale banking arm supports mid-corporates and financial institutions with tailored financing and advisory services. Despite regulatory pressures and low interest rate environments in Europe, ING maintains resilience through diversified revenue streams and disciplined cost management.

Revenue Profitability And Efficiency

In its latest fiscal year, ING reported revenue of CHF 66.41 billion, with net income reaching CHF 6.39 billion, reflecting a steady profitability profile. The diluted EPS stood at CHF 1.95, indicating efficient earnings distribution across its outstanding shares. Operating cash flow was negative at CHF -22.54 billion, likely due to liquidity management and loan portfolio adjustments, while capital expenditures remained modest at CHF -332 million. The bank’s ability to generate consistent net income underscores its operational resilience despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

ING’s earnings power is supported by its diversified lending portfolio and stable deposit base, which provide a reliable net interest margin. The bank’s capital efficiency is evident in its ability to sustain profitability while managing a substantial total debt of CHF 171.33 billion. With cash and equivalents at CHF 69.96 billion, ING maintains sufficient liquidity to meet obligations and invest in growth initiatives, balancing leverage and financial flexibility.

Balance Sheet And Financial Health

The bank’s balance sheet reflects a robust liquidity position, with cash and equivalents covering a significant portion of short-term liabilities. However, the high total debt level indicates leverage, which is typical for diversified banks. ING’s financial health is supported by its strong market capitalization of CHF 54.96 billion and a beta of 1.40, suggesting moderate volatility relative to the broader market. Prudent risk management and regulatory compliance further reinforce its stability.

Growth Trends And Dividend Policy

ING has demonstrated a commitment to shareholder returns, with a dividend per share of CHF 1.13, reflecting a balanced approach between reinvestment and distributions. Growth trends are influenced by its digital transformation and expansion in core markets, though macroeconomic uncertainty in Europe may temper near-term performance. The bank’s ability to adapt to changing interest rate environments will be critical for sustained earnings growth.

Valuation And Market Expectations

With a market capitalization nearing CHF 55 billion, ING is valued as a leading European bank with a diversified footprint. The market appears to price in expectations of steady, albeit not explosive, growth, given its beta of 1.40 and established market position. Investors likely focus on its ability to maintain profitability and navigate regulatory challenges while returning capital through dividends.

Strategic Advantages And Outlook

ING’s strategic advantages include its strong digital banking platform, geographic diversification, and entrenched customer relationships in core markets. The outlook remains cautiously optimistic, with growth hinging on execution in digital innovation and cost efficiency. However, exposure to European economic conditions and interest rate fluctuations poses risks. The bank’s long-term success will depend on balancing growth initiatives with prudent risk management.

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