investorscraft@gmail.com

Intrinsic ValueING Groep N.V. (INN1.DE)

Previous Close24.86
Intrinsic Value
Upside potential
Previous Close
24.86

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 operating across multiple geographies, including the Netherlands, Belgium, Germany, and other European markets, as well as North America, Latin America, Asia, and Australia. The company’s core revenue model is built on retail and wholesale banking, offering a broad spectrum of financial products such as deposits, lending, mortgages, and specialized corporate banking solutions. ING differentiates itself through a strong digital banking platform, enhancing customer accessibility and operational efficiency. Its market position is reinforced by a well-established presence in mature European economies and selective expansion in emerging markets. The bank’s focus on sustainability and innovation further strengthens its competitive edge in an evolving financial landscape. ING’s diversified revenue streams and prudent risk management practices position it as a resilient player in the global banking sector.

Revenue Profitability And Efficiency

ING reported revenue of €66.4 billion for the period, with net income of €6.4 billion, reflecting a steady profitability margin. The diluted EPS of €1.98 indicates efficient earnings distribution. Operating cash flow stood at €6.5 billion, while capital expenditures were -€332 million, suggesting disciplined investment in growth initiatives. The bank’s ability to generate strong cash flows underscores its operational efficiency.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its diversified revenue streams and robust net income. With a market capitalization of €56.6 billion and a beta of 1.40, ING demonstrates moderate volatility relative to the market. The company’s capital efficiency is supported by its strong cash position of €70.4 billion, which provides liquidity for strategic investments and risk management.

Balance Sheet And Financial Health

ING’s balance sheet reflects a solid financial position, with total debt of €160.2 billion offset by substantial cash reserves. The bank’s prudent leverage management and liquidity buffers enhance its resilience in uncertain economic conditions. The high cash-to-debt ratio indicates a strong capacity to meet obligations and fund growth opportunities.

Growth Trends And Dividend Policy

ING has demonstrated consistent growth, supported by its diversified geographic and product portfolio. The dividend per share of €1.06 reflects a commitment to shareholder returns while maintaining capital for reinvestment. The bank’s growth strategy focuses on digital transformation and sustainable finance, aligning with long-term industry trends.

Valuation And Market Expectations

With a market cap of €56.6 billion, ING trades at a valuation reflective of its stable earnings and growth prospects. Investors likely price in the bank’s strong market position and ability to navigate regulatory and economic challenges. The beta of 1.40 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

ING’s strategic advantages include its diversified business model, strong digital capabilities, and focus on sustainability. The bank is well-positioned to capitalize on evolving customer preferences and regulatory shifts. The outlook remains positive, supported by disciplined risk management and a clear growth strategy in both mature and emerging markets.

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