investorscraft@gmail.com

Intrinsic ValueLloyds Banking Group plc (LLOY.SW)

Previous CloseCHF0.83
Intrinsic Value
Upside potential
Previous Close
CHF0.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 through three core segments: Retail, Commercial Banking, and Insurance and Wealth. The Retail segment serves personal and small business customers with products like mortgages, savings accounts, and credit cards, while Commercial Banking supports SMEs and corporates with lending, risk management, and transactional services. The Insurance and Wealth segment offers investment and protection solutions under brands such as Scottish Widows. As the UK’s largest domestic bank, Lloyds benefits from a strong branch network and digital banking capabilities, reinforcing its competitive position in a highly regulated market. Its diversified revenue streams and focus on cost efficiency allow it to maintain resilience amid economic fluctuations. The group’s market dominance in mortgages and SME lending further solidifies its role as a key player in the UK financial ecosystem.

Revenue Profitability And Efficiency

In FY 2023, Lloyds reported revenue of £18.4 billion, with net income reaching £5.5 billion, reflecting stable profitability in a challenging interest rate environment. Operating cash flow stood at £6.8 billion, though capital expenditures of £5.5 billion indicate significant reinvestment. The bank’s efficiency is supported by its scale and digital transformation efforts, though macroeconomic pressures remain a key variable.

Earnings Power And Capital Efficiency

Lloyds’ diluted EPS of £0.075 underscores its earnings resilience, driven by net interest income and disciplined cost management. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, though its high total debt of £93.7 billion warrants monitoring given rising interest expenses.

Balance Sheet And Financial Health

The group maintains a robust liquidity position, with cash and equivalents of £79.0 billion, offset by total debt of £93.7 billion. Its balance sheet reflects prudent risk management, though leverage remains elevated. Regulatory capital ratios and asset quality will be critical to watch amid economic uncertainty.

Growth Trends And Dividend Policy

Lloyds’ growth is tied to UK economic conditions, with mortgage demand and SME lending as key drivers. The bank’s dividend per share of £0.031 signals a commitment to shareholder returns, though payout ratios may face pressure if profitability softens. Strategic investments in digital infrastructure aim to sustain long-term growth.

Valuation And Market Expectations

With a market cap of £38.3 billion and a beta of 1.23, Lloyds is viewed as a stable yet cyclical play on the UK economy. Investors likely price in moderate growth expectations, balancing its strong market position against macroeconomic headwinds.

Strategic Advantages And Outlook

Lloyds’ competitive edge lies in its domestic focus, diversified revenue streams, and cost discipline. While near-term challenges persist, its scale and digital initiatives position it well for sustained profitability. Regulatory scrutiny and interest rate volatility remain key risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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