investorscraft@gmail.com

Intrinsic ValueCitigroup Inc. (TRVC.DE)

Previous Close96.76
Intrinsic Value
Upside potential
Previous Close
96.76

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

Citigroup Inc. operates as a diversified financial services powerhouse, serving consumers, corporations, and institutions across global markets. Its business is structured into two core segments: Global Consumer Banking (GCB) and Institutional Clients Group (ICG). GCB delivers retail banking, credit cards, and lending services through an extensive branch network and digital platforms, while ICG provides institutional clients with investment banking, trading, and advisory services. The company’s global footprint, spanning North America, Latin America, Asia, and EMEA, positions it as a key player in cross-border banking and capital markets. Citigroup’s competitive edge lies in its integrated financial solutions, deep client relationships, and ability to leverage its scale in emerging and developed markets. Despite regulatory and macroeconomic headwinds, the firm maintains a strong brand and operational resilience, supported by its diversified revenue streams and focus on efficiency improvements.

Revenue Profitability And Efficiency

Citigroup reported revenue of €71.4 billion, with net income of €12.7 billion, reflecting a diluted EPS of €5.91. The negative operating cash flow of €19.7 billion suggests significant working capital adjustments or timing effects, though capital expenditures were negligible. The firm’s profitability metrics indicate disciplined cost management, though revenue growth remains sensitive to interest rate movements and global economic conditions.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified business model, with ICG contributing substantially to fee-based revenues and GCB benefiting from steady interest income. Citigroup’s capital efficiency is moderated by its high total debt of €287.3 billion, though its liquidity position remains robust with €22.8 billion in cash and equivalents. The firm’s ability to optimize risk-weighted assets will be critical for improving returns.

Balance Sheet And Financial Health

Citigroup’s balance sheet reflects a debt-heavy structure, with total debt of €287.3 billion offset by €22.8 billion in cash. While leverage is elevated, the firm’s diversified funding sources and regulatory capital ratios provide stability. The absence of capital expenditures suggests a focus on balance sheet optimization rather than aggressive expansion.

Growth Trends And Dividend Policy

Growth is likely to be driven by strategic investments in digital banking and targeted market expansions, particularly in Asia and wealth management. The dividend payout of €2.12 per share signals a commitment to shareholder returns, though sustainability depends on earnings stability and regulatory approvals. Share buybacks may complement capital returns if profitability improves.

Valuation And Market Expectations

With a market cap of €120 billion and a beta of 1.29, Citigroup trades at a discount to peers, reflecting investor concerns over regulatory risks and margin pressures. The valuation implies cautious optimism about the firm’s restructuring efforts and long-term earnings potential in a higher-rate environment.

Strategic Advantages And Outlook

Citigroup’s strengths include its global franchise, diversified revenue mix, and strong institutional client base. However, execution risks around cost-cutting initiatives and geopolitical uncertainties could weigh on performance. The outlook hinges on successful capital deployment, efficiency gains, and maintaining competitive margins in core markets.

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