investorscraft@gmail.com

Intrinsic ValueNatixis S.A. (KN.PA)

Previous Close4.00
Intrinsic Value
Upside potential
Previous Close
4.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Natixis S.A. operates as a diversified financial services firm, specializing in asset and wealth management, corporate and investment banking, insurance, and payment solutions. The company serves a global clientele across the Americas, Asia-Pacific, Europe, the Middle East, and Africa, leveraging its expertise in structured financing, capital markets, and trade finance. Its core revenue streams include advisory fees, insurance premiums, and interest income from banking operations, positioning it as a mid-tier player in the competitive European banking sector. Natixis differentiates itself through integrated financial solutions, combining investment banking with insurance and payment services, which enhances cross-selling opportunities. As a subsidiary of BPCE S.A., it benefits from synergies within the BPCE Group, strengthening its market presence in France and select international markets. The firm’s focus on sustainable finance and digital transformation aligns with evolving regulatory and client demands, though its market share remains modest compared to global banking giants.

Revenue Profitability And Efficiency

In FY 2020, Natixis reported revenue of €7.52 billion, with net income of €101 million, reflecting challenges in profitability amid a low-interest-rate environment and pandemic-related disruptions. Diluted EPS stood at €0.032, indicating subdued earnings power. Operating cash flow was robust at €6.04 billion, supported by strong liquidity management, while capital expenditures were -€384 million, suggesting disciplined cost control.

Earnings Power And Capital Efficiency

The company’s earnings were constrained by macroeconomic headwinds, with net income margins narrowing significantly. Capital efficiency metrics were pressured, though its diversified revenue base provided some resilience. The firm’s ability to generate operating cash flow highlights its liquidity strength, but diluted EPS underscores limited earnings scalability in the near term.

Balance Sheet And Financial Health

Natixis maintained a solid liquidity position, with cash and equivalents of €48.58 billion, against total debt of €62.66 billion. The balance sheet reflects a leveraged structure typical of financial institutions, with adequate liquidity buffers. The firm’s financial health is supported by its parent company, BPCE S.A., but high debt levels warrant monitoring in volatile markets.

Growth Trends And Dividend Policy

Growth trends were muted in FY 2020, with revenue and net income declining year-over-year. The dividend per share of €38.89 suggests a commitment to shareholder returns, though sustainability depends on earnings recovery. The firm’s strategic focus on digitalization and sustainable finance may drive future growth, but near-term challenges persist.

Valuation And Market Expectations

Market expectations for Natixis remain cautious, given its modest earnings and exposure to cyclical banking sectors. The beta of 1.25 indicates higher volatility relative to the market, reflecting investor concerns over profitability and leverage. Valuation metrics are likely subdued until earnings visibility improves.

Strategic Advantages And Outlook

Natixis benefits from its diversified business model and BPCE Group backing, but faces stiff competition and margin pressures. The outlook hinges on execution in digital transformation and sustainable finance initiatives, though macroeconomic uncertainty poses risks. Strategic advantages include its integrated service offerings, but profitability recovery is critical for long-term competitiveness.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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