investorscraft@gmail.com

Intrinsic ValueVTB Bank (public joint-stock company) (VTBR.L)

Previous Close£1.00
Intrinsic Value
Upside potential
Previous Close
£1.00

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

VTB Bank operates as a leading financial institution in Russia, offering a diversified suite of banking and financial services across corporate, retail, and treasury segments. The bank serves both domestic and international markets, with a strong emphasis on corporate-investment banking, medium and small business lending, and retail banking. Its product portfolio includes traditional deposits, structured financial products, loans, cash management, trade finance, and investment services, positioning it as a full-service bank catering to a broad client base. VTB Bank holds a significant market share in Russia, supported by its extensive branch network and government backing, which reinforces its systemic importance in the regional banking sector. The bank’s operations span OECD countries and other international markets, though its primary revenue driver remains the Russian economy. Despite geopolitical challenges, VTB maintains a competitive edge through its integrated financial solutions, though its international operations face heightened scrutiny and regulatory risks.

Revenue Profitability And Efficiency

In FY 2022, VTB Bank reported revenue of RUB 185.2 billion, but recorded a substantial net loss of RUB 619.5 billion, reflecting macroeconomic and geopolitical pressures. The diluted EPS stood at -RUB 0.0498, underscoring significant profitability challenges. Operating cash flow and capital expenditure data were unavailable, limiting a full assessment of operational efficiency. The bank’s financial performance was heavily impacted by external shocks, including sanctions and market volatility.

Earnings Power And Capital Efficiency

VTB Bank’s earnings power was severely constrained in FY 2022, with negative net income eroding its capital base. The lack of operating cash flow disclosure makes it difficult to evaluate capital efficiency, but the substantial loss suggests strained profitability metrics. The bank’s ability to generate sustainable returns remains uncertain amid ongoing economic and geopolitical headwinds.

Balance Sheet And Financial Health

VTB Bank’s balance sheet shows RUB 1.716 trillion in cash and equivalents against RUB 1.261 trillion in total debt, indicating a relatively strong liquidity position. However, the significant net loss raises concerns about long-term solvency, particularly given the bank’s exposure to volatile market conditions. The absence of detailed leverage or interest coverage metrics limits a deeper analysis of financial resilience.

Growth Trends And Dividend Policy

The bank’s growth trajectory was disrupted in FY 2022, with revenue declining and losses mounting. Despite this, VTB maintained a dividend payout of RUB 0.56015 per share, though sustainability is questionable given the financial strain. Future growth will depend on stabilization in its core markets and adaptability to regulatory changes.

Valuation And Market Expectations

Market expectations for VTB Bank remain cautious, with its valuation reflecting heightened risk perceptions due to geopolitical factors and financial instability. The bank’s beta of 0.744 suggests moderate volatility relative to the market, but investor confidence is likely subdued until clearer signs of recovery emerge.

Strategic Advantages And Outlook

VTB Bank’s strategic advantages include its dominant position in Russia’s banking sector and government support, which provide stability in domestic operations. However, international sanctions and economic uncertainty pose significant challenges. The outlook remains uncertain, with recovery contingent on macroeconomic stabilization and adaptive strategic measures.

Sources

Company filings, market data

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