investorscraft@gmail.com

Intrinsic Value of Itaú Unibanco Holding S.A. (ITUB)

Previous Close$6.30
Intrinsic Value
Upside potential
Previous Close
$6.30

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

Itaú Unibanco Holding S.A. is a leading financial services provider in Brazil, operating as one of the largest private-sector banks in Latin America. The company generates revenue primarily through diversified banking operations, including retail and wholesale banking, insurance, asset management, and investment services. Itaú Unibanco serves a broad customer base, from individual consumers to large corporations, leveraging its extensive branch network and digital platforms to maintain a competitive edge in a highly regulated and competitive market. The bank’s strong brand recognition, coupled with its focus on innovation and customer-centric solutions, solidifies its position as a market leader. Its strategic emphasis on digital transformation and operational efficiency allows it to capture growth opportunities in Brazil’s evolving financial landscape while mitigating risks associated with economic volatility.

Revenue Profitability And Efficiency

Itaú Unibanco reported revenue of BRL 135.7 billion for FY 2024, with net income reaching BRL 41.1 billion, reflecting robust profitability. Diluted EPS stood at BRL 3.78, demonstrating efficient earnings generation. Operating cash flow was negative at BRL -96.3 billion, likely due to significant working capital movements or investment activities, while capital expenditures were modest at BRL -1.8 billion, indicating disciplined spending.

Earnings Power And Capital Efficiency

The bank’s earnings power is underscored by its ability to deliver consistent net income growth, supported by a diversified revenue base and cost management. Capital efficiency is evident in its ability to generate substantial earnings relative to its asset base, though the negative operating cash flow warrants further scrutiny into liquidity management and investment strategies.

Balance Sheet And Financial Health

Itaú Unibanco maintains a solid balance sheet with BRL 46.2 billion in cash and equivalents, providing liquidity. Total debt of BRL 516.8 billion reflects the bank’s leverage, typical for financial institutions. The balance sheet strength is critical for sustaining operations and meeting regulatory requirements, though the high debt level necessitates careful monitoring of interest rate and credit risks.

Growth Trends And Dividend Policy

Growth trends are supported by Brazil’s expanding financial services sector, with Itaú Unibanco well-positioned to benefit from increasing banking penetration. The bank’s dividend policy, with a payout of BRL 0.48093 per share, signals a commitment to shareholder returns, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

The bank’s valuation reflects its market leadership and earnings stability. Investors likely price in expectations of sustained profitability and growth, though macroeconomic conditions in Brazil could influence performance. The P/E ratio and other metrics would provide deeper insights into market sentiment.

Strategic Advantages And Outlook

Itaú Unibanco’s strategic advantages include its scale, brand strength, and digital capabilities. The outlook remains positive, driven by Brazil’s economic recovery and the bank’s ability to adapt to regulatory and technological changes. However, external risks such as inflation and currency fluctuations could pose challenges.

Sources

Company filings, financial statements, and 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