Last Update 07 Mar 26
Fair value Increased 3.09%BAP: Future Returns Will Rely On Digital Bank And Capital Reserves
Analysts now see Credicorp's fair value at about $345, up from roughly $334, reflecting updated assumptions around discount rates, revenue growth, profit margins, and a higher future P/E multiple.
What's in the News
- Board meeting on April 25, 2024 to consider transferring S/1,778.8 million from retained earnings to reserves, signaling a focus on capital allocation discipline (Key Developments).
- Board meeting on April 27, 2024 to consider another transfer of retained earnings to reserves of S/1,778.8 million, reinforcing the emphasis on building reserves (Key Developments).
- Board meeting on August 29, 2024 to consider and approve an additional dividend of approximately S/875.9 million, net of treasury shares and charged to reserves, which matters if you are tracking capital returns to shareholders (Key Developments).
- Upcoming board meeting on February 27, 2025 to decide on transferring S/5,637.7 million of retained earnings to reserves, a large reclassification that could influence how you think about balance sheet strength and future payouts (Key Developments).
- Credicorp’s digital banking subsidiary in Chile, Tenpo, received operating authorization from the Comisión para el Mercado Financiero, which puts a regulatory foundation under its digital expansion in that market (Key Developments).
Valuation Changes
- Fair Value: Updated estimate is $344.68, compared with the prior $334.34, reflecting the refreshed model inputs.
- Discount Rate: Raised from 8.45% to about 9.92%, which generally makes future cash flows less valuable in the model.
- Revenue Growth: Assumption adjusted slightly from 13.22% to about 13.43%, expressed in PEN terms for the underlying business.
- Net Profit Margin: Refined from 33.14% to about 32.51%, indicating a modestly lower expected level of profitability in PEN.
- Future P/E: Target multiple increased from roughly 11.25x to about 12.84x, implying a higher valuation applied to forecast earnings.
Key Takeaways
- Expansion of digital services and financial inclusion is increasing client penetration, driving strong growth in both fee-based and loan income.
- Investments in technology and diversification are reducing earnings volatility, boosting operational efficiency, and enabling more resilient net earnings growth.
- Heavy reliance on Peru, ambitious lending, rising competition, costly digital investment, and stricter regulations collectively threaten margin stability and long-term revenue growth.
Catalysts
About Credicorp- Provides various financial, insurance, and health services and products in Peru and internationally.
- Recent and anticipated expansion of digital financial services like Yape is unlocking new revenue streams through both increased transaction volumes and lending to previously underserved segments, driving strong growth in fee-based income and supporting sustained top-line expansion.
- Accelerating financial inclusion in Peru-evidenced by substantial declines in cash transactions and increased adoption of formal financial products-expands Credicorp's total addressable market, resulting in higher client penetration and supporting long-term loan and fee income growth.
- Ongoing investments in digital platforms, AI, and end-to-end automation are boosting operational efficiency, enabling scalable service delivery with lower marginal costs, which is expected to further improve the group's net margin as revenue from digital channels grows.
- Improved macroeconomic conditions in Peru and increased private sector investment are stimulating demand for credit products, particularly in retail and microfinance, which should lift both loan growth and risk-adjusted net interest margin in the coming years.
- The group's strategic shift toward a more diversified, fee-generating, and digitally enabled business model is reducing earnings volatility, increasing cross-sell opportunities in insurance, pensions, and wealth management, and positioning Credicorp for more resilient and consistent net earnings growth.
Credicorp Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Credicorp's revenue will grow by 11.0% annually over the next 3 years.
- Analysts assume that profit margins will shrink from 31.4% today to 29.8% in 3 years time.
- Analysts expect earnings to reach PEN 8.1 billion (and earnings per share of PEN 97.42) by about September 2028, up from PEN 6.3 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting PEN9.1 billion in earnings, and the most bearish expecting PEN7.3 billion.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 11.0x on those 2028 earnings, down from 11.7x today. This future PE is lower than the current PE for the US Banks industry at 11.8x.
- Analysts expect the number of shares outstanding to decline by 0.09% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.4%, as per the Simply Wall St company report.
Credicorp Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Credicorp remains highly reliant on the Peruvian market, making it especially vulnerable to political instability, potential regulatory changes (such as the ongoing PEN 1.6 billion tax dispute with SUNAT), or unexpected economic downturns in Peru, which could lead to more volatile revenues and earnings and disrupt cash flow, as evidenced by the suspension of extraordinary dividends this year.
- The rapid growth and ambitious lending expansion of Yape-targeting higher-risk, higher-yield loan segments-risks deteriorating asset quality if credit models fail to accurately price risk, potentially leading to higher NPLs and loan loss provisions, which would pressure net margins and future profitability.
- Despite investments in digital and AI-driven platforms, increasing competition from nimble fintechs and global digital players could accelerate margin compression and customer attrition, especially as digital wallets drive down fee and transaction costs, thereby challenging long-term net margin and revenue growth.
- The company's ongoing need for substantial investment in digital transformation and innovation (with disruptive ventures currently running higher cost-to-income ratios than incumbents) could continue to inflate operating expenses in the medium term, weighing down efficiency improvements and potentially diluting net margins unless revenue growth from these ventures materializes as projected.
- Heightened global regulatory scrutiny combined with regional compliance burdens (anti-money laundering, tax, and capital requirements) may result in increased compliance costs for Credicorp and could constrain international expansion, reducing net income and long-term revenue flexibility.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of PEN250.492 for Credicorp based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of PEN279.0, and the most bearish reporting a price target of just PEN219.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be PEN27.2 billion, earnings will come to PEN8.1 billion, and it would be trading on a PE ratio of 11.0x, assuming you use a discount rate of 8.4%.
- Given the current share price of PEN261.56, the analyst price target of PEN250.49 is 4.4% lower. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Credicorp?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.


