investorscraft@gmail.com

Intrinsic ValueLloyds Banking Group plc (LLOY.L)

Previous Close£108.95
Intrinsic Value
Upside potential
Previous Close
£108.95

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

Lloyds Banking Group plc is a leading UK-based financial services provider, operating through three core segments: Retail, Commercial Banking, and Insurance and Wealth. The Retail segment serves personal and small business customers with products like current accounts, mortgages, and credit cards, while Commercial Banking supports SMEs and corporates with lending, risk management, and transactional services. The Insurance and Wealth segment offers investment and protection solutions under brands such as Lloyds Bank, Halifax, and Scottish Widows. As the UK’s largest domestic bank, Lloyds benefits from a strong branch network and digital banking capabilities, reinforcing its competitive position in a highly regulated market. Its diversified revenue streams—spanning interest income, fees, and insurance premiums—provide resilience against economic cycles. However, its heavy reliance on the UK economy exposes it to domestic macroeconomic risks, including interest rate fluctuations and regulatory pressures.

Revenue Profitability And Efficiency

Lloyds reported revenue of £17.57 billion, with net income of £4.42 billion, reflecting a steady profitability margin. The negative operating cash flow of £4.39 billion, alongside capital expenditures of £4.36 billion, suggests significant reinvestment or liquidity management adjustments. The bank’s efficiency is underpinned by its scale in retail and commercial banking, though macroeconomic headwinds may pressure margins.

Earnings Power And Capital Efficiency

Diluted EPS stood at 6.22p, indicating moderate earnings power relative to its share base. The bank’s capital efficiency is supported by its dominant market share in UK mortgages and SME lending, though its high total debt of £88.52 billion warrants careful monitoring of leverage and interest coverage ratios.

Balance Sheet And Financial Health

Lloyds maintains a robust liquidity position with £62.71 billion in cash and equivalents, offset by £88.52 billion in total debt. The balance sheet reflects a traditional banking structure, with ample deposits funding its loan book. Regulatory capital ratios remain a key focus, given the bank’s systemic importance in the UK financial system.

Growth Trends And Dividend Policy

Growth is tied to UK economic conditions, with mortgage demand and commercial lending as primary drivers. The bank’s dividend of 1.06p per share signals a commitment to shareholder returns, though payout sustainability depends on earnings stability and regulatory approvals. Digital adoption and cost optimization are likely growth levers.

Valuation And Market Expectations

With a market cap of £46.71 billion and a beta of 1.055, Lloyds is priced as a stable but cyclical player. Investors likely expect modest growth, with valuation metrics reflecting its exposure to UK interest rates and housing market trends.

Strategic Advantages And Outlook

Lloyds’ strengths include its strong brand equity, diversified revenue streams, and cost leadership in UK retail banking. Challenges include regulatory scrutiny and competition from digital entrants. The outlook hinges on UK economic resilience, with potential upside from wealth management expansion and efficiency gains.

Sources

Company filings, LSE disclosures

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