investorscraft@gmail.com

Intrinsic ValueRoyal Bank of Canada (RY.SW)

Previous CloseCHF97.50
Intrinsic Value
Upside potential
Previous Close
CHF97.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Royal Bank of Canada (RBC) is a globally diversified financial services leader, operating across personal and commercial banking, wealth management, insurance, investor services, and capital markets. Its core revenue model is driven by interest income, fee-based services, and investment banking activities, supported by a robust digital and physical distribution network. RBC dominates the Canadian banking sector, leveraging its extensive branch network, strong brand equity, and cross-selling capabilities to maintain a competitive edge. The bank’s wealth management division serves high-net-worth clients with tailored solutions, while its capital markets arm provides corporate and institutional clients with advisory and trading services. RBC’s international presence, particularly in the U.S. and Caribbean, diversifies its revenue streams and mitigates regional risks. Its scale, technological investments, and regulatory expertise position it as a resilient player in the financial services industry.

Revenue Profitability And Efficiency

In FY 2022, RBC reported revenue of CHF 48.8 billion, with net income reaching CHF 15.8 billion, reflecting strong profitability. The bank’s diversified revenue streams and disciplined cost management contributed to an efficient operating model, evidenced by an operating cash flow of CHF 21.9 billion. Capital expenditures of CHF -2.5 billion indicate strategic investments in technology and infrastructure to enhance long-term efficiency.

Earnings Power And Capital Efficiency

RBC’s diluted EPS of CHF 11.06 underscores its earnings power, supported by high-margin segments like wealth management and capital markets. The bank’s ability to generate consistent returns on equity and assets highlights its capital efficiency, with a balanced approach to risk-adjusted profitability across its diversified business lines.

Balance Sheet And Financial Health

RBC maintains a solid balance sheet, with CHF 180.4 billion in cash and equivalents, providing ample liquidity. Total debt of CHF 425.2 billion reflects its leveraged position, typical for a global bank, but is well-managed given its strong cash flow generation and regulatory capital buffers. The bank’s financial health is further reinforced by its diversified funding sources and prudent risk management.

Growth Trends And Dividend Policy

RBC has demonstrated steady growth, driven by organic expansion and strategic acquisitions. Its dividend policy remains shareholder-friendly, with a dividend per share of CHF 3.65 in FY 2022, reflecting a commitment to returning capital while maintaining flexibility for growth investments. The bank’s ability to sustain dividend growth aligns with its stable earnings trajectory.

Valuation And Market Expectations

With a market cap of CHF 135.5 billion and a beta of 0.73, RBC is perceived as a relatively low-risk investment in the financial sector. The bank’s valuation reflects its dominant market position, consistent profitability, and growth prospects, with investors pricing in expectations of steady performance amid economic uncertainties.

Strategic Advantages And Outlook

RBC’s strategic advantages include its diversified revenue base, strong brand, and technological innovation. The bank is well-positioned to navigate macroeconomic challenges, with a focus on digital transformation and client-centric solutions. Its outlook remains positive, supported by resilient core businesses and opportunities in wealth management and capital markets.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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