GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Itau Unibanco Holding SA (NYSE:ITUB) » Definitions » Intrinsic Value: Projected FCF

Itau Unibanco Holding (Itau Unibanco Holding) Intrinsic Value: Projected FCF : $19.57 (As of Apr. 25, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Itau Unibanco Holding Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-25), Itau Unibanco Holding's Intrinsic Value: Projected FCF is $19.57. The stock price of Itau Unibanco Holding is $6.15. Therefore, Itau Unibanco Holding's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for Itau Unibanco Holding's Intrinsic Value: Projected FCF or its related term are showing as below:

ITUB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.31   Med: 0.54   Max: 0.79
Current: 0.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Itau Unibanco Holding was 0.79. The lowest was 0.31. And the median was 0.54.

ITUB's Price-to-Projected-FCF is ranked better than
68.83% of 1216 companies
in the Banks industry
Industry Median: 0.44 vs ITUB: 0.31

Itau Unibanco Holding Intrinsic Value: Projected FCF Historical Data

The historical data trend for Itau Unibanco Holding's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Itau Unibanco Holding Intrinsic Value: Projected FCF Chart

Itau Unibanco Holding Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 9.55 7.35 8.93 13.44 21.06

Itau Unibanco Holding Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 13.44 17.83 20.06 20.75 21.06

Competitive Comparison of Itau Unibanco Holding's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, Itau Unibanco Holding's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Itau Unibanco Holding's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, Itau Unibanco Holding's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Itau Unibanco Holding's Price-to-Projected-FCF falls into.



Itau Unibanco Holding Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Itau Unibanco Holding's Free Cash Flow(6 year avg) = $10,956.00.

Itau Unibanco Holding's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*10956.00128+38813.217*0.8)/9893.846
=13.68

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Itau Unibanco Holding  (NYSE:ITUB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Itau Unibanco Holding's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.15/13.680782768545
=0.45

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Itau Unibanco Holding Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Itau Unibanco Holding's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Itau Unibanco Holding (Itau Unibanco Holding) Business Description

Address
Praca Alfredo Egydio de Souza Aranha, 100, Torre Olavo Setubal, Parque Jabaquara, Sao Paulo, SP, BRA, 04344-902
Itaú Unibanco is the largest privately held bank in Brazil, the result of the 2008 merger between Banco Itaú and Unibanco. In addition to Brazil, the bank has significant operations in Chile, Colombia, Argentina, Uruguay, and Paraguay. Itaú's commercial and consumer loans account for 33% and 44%% of the bank's total loans, respectively, while foreign loans account for 23% of its portfolio. The bank also operates the fifth-largest insurer in Brazil and is the second-largest asset manager in the country, giving it broad reach over the Brazilian financial system.

Itau Unibanco Holding (Itau Unibanco Holding) Headlines

From GuruFocus

ITA� UNIBANCO 2Q23 Results

By PRNewswire 07-17-2023

We invite you to 2023 Ita� Day

By PRNewswire PRNewswire 05-16-2023

ITA� UNIBANCO - We invite you to 2023 Ita� Day

By PRNewswire PRNewswire 05-23-2023

ITA� UNIBANCO - Material Fact: Payment of Interest on Capital

By PRNewswire PRNewswire 06-07-2023

We invite you to 2023 Ita� Day

By PRNewswire PRNewswire 05-09-2023

Itau Unibanco Holding SA's Dividend Analysis

By GuruFocus Research 12-01-2023