investorscraft@gmail.com

Intrinsic Value of Zions Bancorporation, National Association (ZION)

Previous Close$56.20
Intrinsic Value
Upside potential
Previous Close
$56.20

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

Zions Bancorporation, National Association operates as a regional bank primarily serving commercial and retail clients across the Western and Southwestern United States. Its core revenue model is driven by interest income from loans and securities, complemented by fee-based services such as wealth management, treasury solutions, and payment processing. The bank focuses on middle-market businesses, emphasizing relationship banking with tailored financial solutions. Zions maintains a strong regional presence, competing with both national and community banks by leveraging localized expertise and a diversified loan portfolio. Its market positioning is reinforced by a conservative risk management approach and a commitment to serving niche markets, including small businesses and agricultural clients. The bank’s geographic footprint spans high-growth states, providing exposure to dynamic regional economies while maintaining a disciplined underwriting framework.

Revenue Profitability And Efficiency

Zions Bancorporation reported revenue of $4.99 billion for FY 2024, with net income of $784 million, reflecting a net margin of approximately 15.7%. Diluted EPS stood at $4.95, supported by disciplined cost management and stable interest income. Operating cash flow was robust at $1.15 billion, though capital expenditures were modest at $97 million, indicating efficient reinvestment strategies. The bank’s profitability metrics align with regional banking peers, balancing growth with prudent risk controls.

Earnings Power And Capital Efficiency

The bank’s earnings power is anchored by its loan portfolio and diversified revenue streams, including non-interest income. Capital efficiency remains solid, with a focus on optimizing risk-weighted assets and maintaining regulatory capital ratios. Zions’ ability to generate consistent earnings despite macroeconomic volatility underscores its resilient business model and effective asset-liability management. The bank’s return on equity and assets reflects its disciplined approach to capital allocation.

Balance Sheet And Financial Health

Zions Bancorporation maintains a strong balance sheet, with $3.50 billion in cash and equivalents and total debt of $4.37 billion. The bank’s liquidity position is adequate, supported by a stable deposit base and access to diversified funding sources. Its leverage ratio and credit quality metrics indicate sound financial health, with manageable exposure to non-performing assets. The balance sheet structure aligns with its conservative risk profile.

Growth Trends And Dividend Policy

Zions has demonstrated steady growth in its loan portfolio and fee income, though net interest margin pressures persist in a rising rate environment. The bank’s dividend policy is shareholder-friendly, with a dividend per share of $1.70, offering a yield competitive with regional peers. Growth initiatives focus on digital transformation and expanding commercial lending, while maintaining a balanced approach to capital returns.

Valuation And Market Expectations

The bank’s valuation reflects its regional banking focus, trading at multiples consistent with mid-tier peers. Market expectations are tempered by interest rate uncertainty, though Zions’ conservative underwriting and niche market strengths provide downside protection. Investors likely price in modest loan growth and stable margins, with potential upside from efficiency improvements and rate stabilization.

Strategic Advantages And Outlook

Zions Bancorporation’s strategic advantages include its regional expertise, diversified revenue mix, and strong risk management culture. The outlook remains cautiously optimistic, with growth opportunities in commercial lending and digital banking offsetting macroeconomic headwinds. The bank is well-positioned to navigate cyclical challenges while maintaining profitability and shareholder returns.

Sources

10-K filing, company investor relations

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