investorscraft@gmail.com

Intrinsic ValueNatWest Group plc (RYS1.DE)

Previous Close3.21
Intrinsic Value
Upside potential
Previous Close
3.21

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

NatWest Group plc operates as a diversified financial services provider, primarily serving the UK market with a strong presence in retail, commercial, and institutional banking. The company generates revenue through interest income, fees, and commissions across its five core segments: Retail Banking, Commercial Banking, Private Banking, RBS International, and NatWest Markets. Its retail arm focuses on personal banking products like mortgages and deposits, while its commercial and corporate segments offer tailored financing solutions. NatWest holds a dominant position in UK retail banking, supported by approximately 800 branches and 16,000 physical points of presence, reinforcing its accessibility and customer trust. The bank’s private banking and wealth management services cater to high-net-worth individuals, differentiating it from peers. NatWest Markets provides risk management and capital markets services, though it operates in a highly competitive global landscape. The bank’s rebranding from RBS in 2020 reflects its strategic shift toward a customer-centric approach, though legacy challenges persist. Its diversified revenue streams and strong domestic footprint position it as a key player in UK financial services, albeit with exposure to macroeconomic risks like interest rate fluctuations and regulatory pressures.

Revenue Profitability And Efficiency

NatWest reported revenue of €14.65 billion for the period, with net income of €4.8 billion, reflecting a robust profitability margin. The bank’s diluted EPS stood at €0.53, indicating efficient earnings distribution across its outstanding shares. Operating cash flow was €1.77 billion, though capital expenditures of €-464 million suggest ongoing investments in digital and physical infrastructure. The absence of total debt highlights a conservative leverage approach, supported by €93.05 billion in cash and equivalents.

Earnings Power And Capital Efficiency

The bank’s earnings power is underscored by its diversified revenue streams and disciplined cost management. With a beta of 0.965, NatWest exhibits lower volatility relative to the market, aligning with its stable retail and commercial banking operations. The absence of debt and substantial liquidity reserves enhance its capital efficiency, though the low-yield environment could pressure net interest margins.

Balance Sheet And Financial Health

NatWest’s balance sheet is notably strong, with €93.05 billion in cash and equivalents and no reported debt, reflecting a conservative financial strategy. This liquidity position provides resilience against economic downturns and regulatory requirements. The bank’s capital adequacy ratios, though not specified, are likely robust given its risk-averse structure and UK regulatory oversight.

Growth Trends And Dividend Policy

NatWest’s growth is tempered by its mature UK market presence, though digital transformation and cost optimization initiatives may drive incremental gains. The bank’s dividend per share of €0.25406 signals a commitment to shareholder returns, supported by its earnings stability. However, long-term growth depends on expanding fee-based services and navigating competitive pressures in corporate and investment banking.

Valuation And Market Expectations

With a market cap of €31.01 billion, NatWest trades at a valuation reflective of its steady but slow-growth profile. Investors likely price in its strong domestic position and dividend yield, balanced against limited upside from interest rate normalization and macroeconomic uncertainty. The bank’s beta suggests it is perceived as a defensive play within financial services.

Strategic Advantages And Outlook

NatWest’s strategic advantages include its entrenched UK retail banking network, diversified revenue mix, and conservative balance sheet. The outlook hinges on its ability to modernize operations, grow wealth management, and mitigate risks from economic volatility. While not a high-growth entity, its stability and shareholder returns make it a core holding for income-focused investors.

Sources

Company filings, Bloomberg

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