investorscraft@gmail.com

Intrinsic ValueNu Holdings Ltd. (NU)

Previous Close$17.78
Intrinsic Value
Upside potential
Previous Close
$17.78

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

Nu Holdings Ltd. operates as a leading digital financial services platform in Latin America, primarily serving Brazil, Mexico, and Colombia. The company’s core revenue model is built on offering no-fee digital banking solutions, including credit cards, personal loans, and savings accounts, targeting underbanked and tech-savvy consumers. By leveraging proprietary technology and data analytics, Nu has disrupted traditional banking with a scalable, low-cost structure, capturing significant market share in high-growth fintech markets. Nu differentiates itself through a customer-centric approach, eliminating bureaucratic hurdles and offering seamless digital experiences. Its ecosystem integrates payments, lending, and investment products, fostering high engagement and cross-selling opportunities. The company’s aggressive expansion into adjacent financial services and geographic markets positions it as a formidable challenger to incumbent banks, supported by strong brand loyalty and rapid user acquisition. Nu’s asset-light model and focus on unit economics underscore its competitive edge in a region with rising digital adoption and financial inclusion trends.

Revenue Profitability And Efficiency

Nu Holdings reported revenue of $11.1 billion for FY 2024, with net income reaching $1.97 billion, reflecting robust monetization of its growing customer base. Diluted EPS stood at $0.40, demonstrating improved profitability as the company scales. Operating cash flow of $2.4 billion highlights efficient capital generation, while minimal capital expenditures ($5.4 million) underscore its asset-light model, enabling high returns on invested capital.

Earnings Power And Capital Efficiency

Nu’s earnings power is driven by high-margin fee income and interest earnings, amplified by low customer acquisition costs and operational leverage. The company’s capital efficiency is evident in its ability to generate substantial cash flows without significant reinvestment, supported by a scalable platform and disciplined cost management. This positions Nu to fund organic growth while maintaining profitability.

Balance Sheet And Financial Health

Nu maintains a strong balance sheet with $13.6 billion in cash and equivalents, providing ample liquidity for expansion and innovation. Total debt of $886.5 million is modest relative to its cash position, indicating low leverage and financial flexibility. The absence of dividends allows reinvestment in growth initiatives, reinforcing its financial stability.

Growth Trends And Dividend Policy

Nu’s growth is fueled by rapid customer acquisition and product diversification, with a focus on expanding its ecosystem in Latin America. The company does not pay dividends, prioritizing reinvestment to capture market opportunities. Its asset-light model and high retention rates suggest sustained top-line growth, supported by regional fintech tailwinds.

Valuation And Market Expectations

Nu’s valuation reflects its leadership in Latin American fintech, with investors pricing in continued market penetration and profitability improvements. The company’s ability to scale efficiently and disrupt traditional banking justifies premium multiples, though execution risks in new markets remain a consideration. Market expectations hinge on sustained user growth and margin expansion.

Strategic Advantages And Outlook

Nu’s strategic advantages include its first-mover digital banking platform, strong brand, and data-driven customer insights. The outlook remains positive, with opportunities to deepen wallet share and expand into adjacent services. Macroeconomic volatility in Latin America poses risks, but Nu’s resilient model and focus on unit economics position it for long-term success.

Sources

Company filings, investor presentations

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