investorscraft@gmail.com

Intrinsic ValueNatWest Group plc (RBS.SW)

Previous CloseCHF3.00
Intrinsic Value
Upside potential
Previous Close
CHF3.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NatWest Group plc operates as a diversified banking and financial services provider, serving personal, commercial, corporate, and institutional clients primarily in the UK and internationally. The company’s revenue model is anchored in traditional banking services, including retail deposits, lending, and wealth management, supplemented by wholesale and investment banking through its NatWest Markets segment. Its multi-segment approach—spanning Retail Banking, Commercial Banking, Private Banking, RBS International, and NatWest Markets—ensures diversified income streams while catering to distinct customer needs. As a legacy institution with roots dating back to 1727, NatWest holds a strong market position in UK retail and commercial banking, supported by an extensive network of approximately 800 branches and 16,000 physical points of presence. The 2020 rebranding from Royal Bank of Scotland to NatWest Group reflects a strategic shift to consolidate its identity and distance itself from past reputational challenges. The bank competes with other UK-based diversified banks like Barclays and HSBC, leveraging its entrenched customer relationships and digital banking capabilities to maintain relevance in a rapidly evolving financial landscape.

Revenue Profitability And Efficiency

In FY 2021, NatWest reported revenue of CHF 10.42 billion and net income of CHF 3.04 billion, reflecting a robust profitability margin. The diluted EPS of CHF 0.25 underscores efficient earnings distribution across its substantial share base. Operating cash flow stood at CHF 53.68 billion, significantly bolstered by core banking activities, while capital expenditures were modest at CHF -0.90 billion, indicating disciplined cost management.

Earnings Power And Capital Efficiency

NatWest’s earnings power is driven by its diversified segments, with Retail and Commercial Banking contributing stable income streams. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. The net income margin of approximately 29% highlights effective operational leverage and cost control, though interest rate environments and macroeconomic conditions remain critical influencers.

Balance Sheet And Financial Health

NatWest maintains a strong balance sheet, with cash and equivalents of CHF 177.82 billion providing ample liquidity. Total debt of CHF 58.33 billion is manageable relative to its asset base, reflecting prudent leverage. The bank’s financial health is further supported by its established market position and regulatory capital adequacy, though exposure to UK economic fluctuations warrants monitoring.

Growth Trends And Dividend Policy

Growth trends are tempered by the mature UK banking market, with digital transformation and cost efficiency being key focus areas. The dividend per share of CHF 0.526 signals a commitment to shareholder returns, though payout ratios remain conservative to preserve capital flexibility. Future growth may hinge on strategic initiatives in wealth management and SME banking.

Valuation And Market Expectations

Market expectations for NatWest are likely anchored in its steady profitability and dividend yield, though valuation multiples may reflect the challenges of low interest rates and competitive pressures. The bank’s rebranding and operational streamlining could enhance long-term investor confidence if execution risks are mitigated.

Strategic Advantages And Outlook

NatWest’s strategic advantages include its extensive UK footprint, diversified revenue streams, and legacy brand strength. The outlook remains cautiously optimistic, with digital adoption and cost efficiency initiatives expected to drive incremental gains. However, macroeconomic headwinds and regulatory scrutiny pose ongoing risks to profitability and growth trajectories.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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