investorscraft@gmail.com

Intrinsic ValueSberbank of Russia (SBER.L)

Previous Close£0.05
Intrinsic Value
Upside potential
Previous Close
£0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sberbank of Russia operates as the largest financial institution in Russia, dominating the banking sector with a comprehensive suite of services including retail banking, corporate lending, investment products, and digital financial solutions. The bank leverages its extensive branch network and digital platforms to serve millions of customers, reinforcing its leadership in a highly regulated and concentrated market. Its revenue model is anchored in net interest income from loans and deposits, complemented by fee-based services such as payment processing and wealth management. Sberbank’s market position is further strengthened by its state-backed ownership, providing stability amid economic volatility. The bank has also aggressively expanded into digital ecosystems, integrating banking with e-commerce, cloud services, and AI-driven solutions to capture cross-selling opportunities. Despite geopolitical challenges, Sberbank remains a systemic pillar of Russia’s financial infrastructure, though its international operations have faced significant disruptions.

Revenue Profitability And Efficiency

In FY 2022, Sberbank reported revenue of RUB 2.15 trillion, with net income of RUB 275.1 billion, reflecting margin pressures from geopolitical and macroeconomic headwinds. Operating cash flow stood at RUB 663.9 billion, supported by robust core banking activities, while capital expenditures of RUB -164.1 billion indicated disciplined investment in digital and operational infrastructure. The bank’s profitability metrics underscore its ability to navigate a challenging environment.

Earnings Power And Capital Efficiency

Sberbank’s earnings power is driven by its dominant market share and diversified revenue streams, though diluted EPS data is unavailable. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt load, with total debt at RUB 1.22 trillion. Its low beta of 0.14 suggests relative insulation from broader market volatility, though this may reflect restricted trading conditions.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position, with cash and equivalents of RUB 2.71 trillion, providing a buffer against potential shocks. Total debt of RUB 1.22 trillion is manageable given its asset base and state support. However, the lack of dividend-per-share and shares-outstanding data limits a full assessment of shareholder returns and capital structure.

Growth Trends And Dividend Policy

Growth trends in FY 2022 were likely constrained by sanctions and economic isolation, though domestic operations may have benefited from reduced competition. Dividend data is unavailable, but historically, Sberbank has prioritized reinvestment in digital transformation over aggressive payouts. Future growth will hinge on its ability to adapt to geopolitical constraints and maintain its domestic dominance.

Valuation And Market Expectations

With a market cap unavailable, valuation metrics are unclear, but the bank’s low beta suggests muted market expectations. Investors likely price in significant geopolitical risks, limiting upside despite its entrenched position. The absence of EPS and dividend data further clouds the valuation picture.

Strategic Advantages And Outlook

Sberbank’s strategic advantages include its state backing, digital ecosystem integration, and unrivaled domestic scale. However, its outlook is heavily contingent on geopolitical developments and regulatory constraints. The bank’s focus on digital innovation may offset some macroeconomic challenges, but its international isolation remains a critical risk.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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