investorscraft@gmail.com

Intrinsic ValueLloyds Banking Group plc (LLD.DE)

Previous Close1.28
Intrinsic Value
Upside potential
Previous Close
1.28

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

Lloyds Banking Group plc is a leading UK-based financial services provider, operating primarily in retail banking, commercial banking, and insurance and wealth management. The company serves personal, small business, and corporate clients through its well-known brands, including Lloyds Bank, Halifax, Bank of Scotland, and Scottish Widows. Its diversified revenue streams stem from lending, transactional banking, insurance products, and wealth management services, positioning it as a dominant player in the UK's regional banking sector. Lloyds leverages its extensive branch network and digital banking capabilities to maintain a strong market presence, particularly in mortgages and savings products. The company's focus on cost efficiency and risk management has solidified its reputation as a stable and reliable institution in a competitive financial landscape. Its commercial banking segment supports SMEs and larger corporates with tailored financing solutions, while its insurance and wealth division provides long-term growth opportunities through pension and investment products.

Revenue Profitability And Efficiency

Lloyds reported revenue of €18.6 billion for the period, with net income of €4.42 billion, reflecting a resilient performance despite macroeconomic challenges. The diluted EPS of €0.0622 indicates steady profitability, though operating cash flow was negative at €-4.39 billion, likely due to significant capital expenditures of €-4.36 billion. The bank’s ability to maintain profitability amid rising interest rates underscores its pricing power and cost discipline.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by its diversified revenue streams, with retail banking and commercial lending driving core profitability. Capital efficiency remains robust, as evidenced by its ability to generate net income despite high capital expenditures. The absence of total debt on the balance sheet further highlights prudent financial management, though further details on capital allocation would provide deeper insights.

Balance Sheet And Financial Health

Lloyds maintains a strong balance sheet, with cash and equivalents of €62.7 billion, providing ample liquidity. The lack of reported total debt suggests a conservative leverage profile, reinforcing financial stability. The bank’s capital position appears well-managed, though the negative operating cash flow warrants monitoring, particularly in relation to future investment needs.

Growth Trends And Dividend Policy

Growth trends are supported by Lloyds’ focus on digital transformation and expanding its wealth management offerings. The dividend per share of €0.0377 reflects a commitment to shareholder returns, though payout ratios remain moderate. Future growth will likely hinge on the UK’s economic recovery and the bank’s ability to capitalize on rising interest rates.

Valuation And Market Expectations

With a market cap of €56.7 billion and a beta of 1.055, Lloyds is viewed as a stable yet slightly volatile investment relative to the market. Investors likely expect steady earnings growth, driven by its strong market position and efficient operations. Valuation multiples should be assessed against regional banking peers for a clearer comparative picture.

Strategic Advantages And Outlook

Lloyds benefits from its entrenched market position, brand recognition, and diversified revenue streams. Strategic priorities include digital innovation and cost efficiency, which should support margins in a higher-rate environment. The outlook remains cautiously optimistic, contingent on UK economic stability and the bank’s ability to navigate regulatory and competitive pressures.

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