investorscraft@gmail.com

Intrinsic ValueRaiffeisen Bank International AG (RAW.DE)

Previous Close42.76
Intrinsic Value
Upside potential
Previous Close
42.76

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

Raiffeisen Bank International AG operates as a key financial institution in Central, Southeastern, and Eastern Europe, offering a diversified suite of banking services. The company generates revenue through corporate, retail, and investment banking, including cross-border accounts, cash management, trade finance, and structured products. Its extensive network of 1,857 business outlets underscores its regional dominance, catering to corporate, institutional, and retail clients with tailored financial solutions. The bank’s strong foothold in emerging European markets positions it as a critical intermediary for cross-border transactions and economic integration in the region. Its diversified revenue streams, spanning transaction banking, capital markets, and advisory services, mitigate sector-specific risks while capitalizing on regional growth opportunities. Raiffeisen Bank International’s market position is reinforced by its long-standing presence since 1886, deep local expertise, and ability to navigate complex regulatory environments. The bank’s focus on digital transformation and sustainable finance further enhances its competitive edge in a rapidly evolving financial landscape.

Revenue Profitability And Efficiency

Raiffeisen Bank International reported revenue of EUR 8.89 billion in its latest fiscal year, with net income reaching EUR 1.05 billion, reflecting a net margin of approximately 11.8%. The diluted EPS stood at EUR 3.19, indicating solid profitability. However, operating cash flow was negative at EUR -643 million, partly due to capital expenditures of EUR -497 million, suggesting significant reinvestment activities.

Earnings Power And Capital Efficiency

The bank’s earnings power is supported by its diversified revenue base, with strong contributions from corporate and investment banking. Capital efficiency is evident in its ability to generate substantial net income relative to its revenue, though the negative operating cash flow signals potential liquidity management challenges. The bank’s regional focus allows for optimized risk-adjusted returns in emerging markets.

Balance Sheet And Financial Health

Raiffeisen Bank International maintains a robust balance sheet, with cash and equivalents totaling EUR 48.66 billion, providing ample liquidity. Total debt stands at EUR 22.07 billion, reflecting a conservative leverage profile. The bank’s financial health is further supported by its established market position and ability to navigate regional economic fluctuations.

Growth Trends And Dividend Policy

The bank has demonstrated consistent profitability, with a dividend per share of EUR 1.1, appealing to income-focused investors. Growth is driven by its entrenched position in emerging European markets and strategic investments in digital banking. However, macroeconomic volatility in its core regions could impact future growth trajectories.

Valuation And Market Expectations

With a market capitalization of EUR 8.68 billion and a beta of 1.227, Raiffeisen Bank International is viewed as a higher-risk, higher-reward investment tied to regional economic performance. The bank’s valuation reflects its niche focus and growth potential in Central and Eastern Europe.

Strategic Advantages And Outlook

Raiffeisen Bank International’s strategic advantages include its deep regional expertise, diversified service offerings, and strong brand recognition. The outlook remains cautiously optimistic, with opportunities in digital transformation and sustainable finance balanced against geopolitical and economic risks in its operating markets.

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