NUN Intrinsic Valuation and Fundamental Analysis - Nu Holdings Ltd - Alpha Spread

Nu Holdings Ltd
BMV:NUN

Watchlist Manager
Nu Holdings Ltd Logo
Nu Holdings Ltd
BMV:NUN
Watchlist
Price: 255 MXN 0.61% Market Closed
Market Cap: 1.2T MXN
Have any thoughts about
Nu Holdings Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NUN stock under the Base Case scenario is 420.9 MXN. Compared to the current market price of 255 MXN, Nu Holdings Ltd is Undervalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NUN Intrinsic Value
420.9 MXN
Undervaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Nu Holdings Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling NUN based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about NUN?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Nu Holdings Ltd

Provide an overview of the primary business activities
of Nu Holdings Ltd.

What unique competitive advantages
does Nu Holdings Ltd hold over its rivals?

What risks and challenges
does Nu Holdings Ltd face in the near future?

Summarize the latest earnings call
of Nu Holdings Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Nu Holdings Ltd.

Provide P/S
for Nu Holdings Ltd.

Provide P/E
for Nu Holdings Ltd.

Provide P/OCF
for Nu Holdings Ltd.

Provide P/FCFE
for Nu Holdings Ltd.

Provide P/B
for Nu Holdings Ltd.

Provide EV/S
for Nu Holdings Ltd.

Provide EV/GP
for Nu Holdings Ltd.

Provide EV/EBITDA
for Nu Holdings Ltd.

Provide EV/EBIT
for Nu Holdings Ltd.

Provide EV/OCF
for Nu Holdings Ltd.

Provide EV/FCFF
for Nu Holdings Ltd.

Provide EV/IC
for Nu Holdings Ltd.

Show me price targets
for Nu Holdings Ltd made by professional analysts.

What are the Revenue projections
for Nu Holdings Ltd?

How accurate were the past Revenue estimates
for Nu Holdings Ltd?

What are the Net Income projections
for Nu Holdings Ltd?

How accurate were the past Net Income estimates
for Nu Holdings Ltd?

What are the EPS projections
for Nu Holdings Ltd?

How accurate were the past EPS estimates
for Nu Holdings Ltd?

What are the EBIT projections
for Nu Holdings Ltd?

How accurate were the past EBIT estimates
for Nu Holdings Ltd?

Compare the revenue forecasts
for Nu Holdings Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Nu Holdings Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Nu Holdings Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Nu Holdings Ltd compared to its peers.

Compare the P/E ratios
of Nu Holdings Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Nu Holdings Ltd with its peers.

Analyze the financial leverage
of Nu Holdings Ltd compared to its main competitors.

Show all profitability ratios
for Nu Holdings Ltd.

Provide ROE
for Nu Holdings Ltd.

Provide ROA
for Nu Holdings Ltd.

Provide ROIC
for Nu Holdings Ltd.

Provide ROCE
for Nu Holdings Ltd.

Provide Gross Margin
for Nu Holdings Ltd.

Provide Operating Margin
for Nu Holdings Ltd.

Provide Net Margin
for Nu Holdings Ltd.

Provide FCF Margin
for Nu Holdings Ltd.

Show all solvency ratios
for Nu Holdings Ltd.

Provide D/E Ratio
for Nu Holdings Ltd.

Provide D/A Ratio
for Nu Holdings Ltd.

Provide Interest Coverage Ratio
for Nu Holdings Ltd.

Provide Altman Z-Score Ratio
for Nu Holdings Ltd.

Provide Quick Ratio
for Nu Holdings Ltd.

Provide Current Ratio
for Nu Holdings Ltd.

Provide Cash Ratio
for Nu Holdings Ltd.

What is the historical Revenue growth
over the last 5 years for Nu Holdings Ltd?

What is the historical Net Income growth
over the last 5 years for Nu Holdings Ltd?

What is the current Free Cash Flow
of Nu Holdings Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Nu Holdings Ltd.

Business Breakdown

Nu Holdings Ltd., often simply known as NuBank, is a Brazilian fintech company that has rapidly transformed the financial landscape in Latin America. Founded in 2013 by David VĂ©lez, Cristina Junqueira, and Edward Wible, NuBank began with a mission to simplify banking for the underserved population in Brazil, providing innovative and accessible financial services. By leveraging technology, the company has developed a suite of products, including credit cards, payment solutions, and personal loans, all devoid of traditional banking complexities. This customer-centric approach, combined with a commitment to transparency and minimal fees, has resonated with millions, positioning NuBank as one of...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nu Holdings Ltd

Current Assets 7.6B
Cash & Short-Term Investments 6.5B
Receivables 954m
Other Current Assets 128.6m
Non-Current Assets 37.2B
Long-Term Investments 18.2B
PP&E 56.2m
Intangibles 703.6m
Other Non-Current Assets 18.2B
Current Liabilities 35.8B
Accounts Payable 8.9B
Accrued Liabilities 200.8m
Short-Term Debt 25.8B
Other Current Liabilities 835.2m
Non-Current Liabilities 2.1B
Long-Term Debt 1.5B
Other Non-Current Liabilities 583.7m
Efficiency

Earnings Waterfall
Nu Holdings Ltd

Revenue
10.1B USD
Cost of Revenue
-2.7B USD
Gross Profit
7.4B USD
Operating Expenses
-5.1B USD
Operating Income
2.3B USD
Other Expenses
-745.4m USD
Net Income
1.5B USD

Free Cash Flow Analysis
Nu Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Nu Holdings demonstrated strong performance in Q2 2024, reaching 105 million customers, a 60% increase from two years ago. Revenue surged 65% year-over-year to $2.8 billion, driven by customer growth and cross-selling. Net income rose to $487 million, reflecting a 134% increase, with an adjusted net income of $563 million. The company saw robust growth in Brazil, Mexico, and Colombia. Brazil added an average of 1.2 million new customers monthly, while Mexico's customer base grew to 7.8 million. Despite currency depreciation, the gross margin was 47.7%, and the adjusted return on equity hit 33%. Nu Holdings remains focused on long-term value creation.

What is Earnings Call?
Fundamental Scores

NUN Profitability Score
Profitability Due Diligence

Nu Holdings Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional Revenue Growth Forecast
ROE is Increasing
54/100
Profitability
Score

Nu Holdings Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

NUN Solvency Score
Solvency Due Diligence

Nu Holdings Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Positive Net Debt
55/100
Solvency
Score

Nu Holdings Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NUN Price Targets Summary
Nu Holdings Ltd

Wall Street analysts forecast NUN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NUN is 286.04 MXN with a low forecast of 157.31 MXN and a high forecast of 378.19 MXN.

Lowest
Price Target
157.31 MXN
38% Downside
Average
Price Target
286.04 MXN
12% Upside
Highest
Price Target
378.19 MXN
48% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NUN?

Click here to dive deeper.

Dividends

Nu Holdings Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for NUN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Nu Holdings Ltd Logo
Nu Holdings Ltd

Country

Cayman Islands

Industry

Banking

Market Cap

1.2T MXN

Dividend Yield

0%

Description

Nu Holdings Ltd. is a holding company, which engages in the provision of digital banking services. The firm offers its customers products across the five financial seasons: spending, saving, investing, borrowing, and protecting. Its spending solutions are designed to help customers pay for goods and services in their everyday lives with a customized credit line or instantly through a mobile phone, while collecting loyalty points and rewards on applicable transactions. Its savings solutions are designed to help customers deposit, manage and save their money in interest-earning accounts with complementary debit cards. Its investing solutions are designed to help customers invest their money in investment products and services. Its borrowing solutions are designed to provide customers with unsecured loans that are easy to receive, manage and pay back. Its NuInsurance protecting solutions are designed to help customers secure life insurance and funeral benefits.

Contact

SAO PAULO
George Town
Willow House, 4th Floor, Cricket Square
www.investidores.nu

IPO

2021-12-09

Employees

8 049

Officers

See Also

Discover More
What is the Intrinsic Value of one NUN stock?

The intrinsic value of one NUN stock under the Base Case scenario is 420.9 MXN.

Is NUN stock undervalued or overvalued?

Compared to the current market price of 255 MXN, Nu Holdings Ltd is Undervalued by 39%.

Back to Top