Skip to content
StockMarketAgent
Direct answer
Citigroup is a globally diversified G-SIB undergoing a massive simplification strategy to improve returns. It trades at a significant discount to peers, offering a value/turnaround opportunity if management can successfully shrink the consumer footprint and grow wealth management and treasury services. Fair value range: low $53.5, high $116, with mid-point at $87.0.
Stock analysis

C fair value $53–$116

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.5Review: automatedArchetype: Financial
View archive
株価
$130.24
▼ -43.19 (-33.16%)
公正価値
$87
$53–$116
評価
売り
confidence 73/100
上昇余地
-33.2%
upside to fair value
安全余裕率
$73.99
MoS level · 15%
時価総額
$227.8B
P/E fwd 10.5
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Initiating with a Sell rating and $87.05 fair value estimate, implying 33% downside.
  • Valuation anchors heavily below $144 internal valuation cross-checks to reflect persistent sub-cost-of-capital ROE.
  • Current $130.24 price over-extrapolates turnaround execution success without adequate margin of safety.
  • Residual Income modeling penalizes structural ROE deficits, outweighing optimistic forward EPS internal valuation cross-checks.
Fair value
$87
Margin of safety
-49.6%
Confidence
73/100
Moat
3/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$130.24Price
Low $53.48
Mid $87.05
High $116.03

Citigroup is a globally diversified G-SIB undergoing a massive simplification strategy to improve returns. It trades at a significant discount to peers, offering a value/turnaround opportunity if management can successfully shrink the consumer footprint and grow wealth management and treasury services.

  • Treasury and Trade Solutions global
    Treasury and Trade Solutions global network
  • Scale advantages in institutional securities
    Scale advantages in institutional securities services
  • Cycle upside
    Higher interest rates and robust capital markets activity support net interest income and fee generation.

§2 ベアケース

A severe macroeconomic contraction combined with stalled divestiture execution would leave Citigroup trapped with bloated expenses and surging credit provisions. In this scenario, ROEReturn on equityNet income divided by average shareholder equity. The return generated for equity holders specifically; primary lens for financials and asset-heavy businesses. remains structurally impaired, driving valuation toward the $53.48 DDM-supported floor.

このテーゼが崩れる経路

Turnaround stagnation

· High

Management fails to execute planned divestitures, leaving ROE below cost of equity indefinitely.

FV impact
Drives valuation to $53 downside case.
Trigger
12-24 months

Macro credit cycle

· Medium

Global recession triggers severe credit losses, wiping out turnaround EPS momentum.

FV impact
Erodes book value, breaking WACC floor.
Trigger
12-18 months

Regulatory intervention

· Low

Consent orders escalate into severe growth caps or mandated capital surcharges.

FV impact
Traps capital and permanently impairs ROE targets.
Trigger
24-36 months
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Missed quarterly expense reduction targets.MonitorDeterioration versus the report thesis
Delayed international consumer banking exits.MonitorDeterioration versus the report thesis
Negative divergence in ROTCE vs. peers.MonitorDeterioration versus the report thesis
Escalation of regulatory consent orders.MonitorDeterioration versus the report thesis
Unexpected spikes in net charge-offs.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
売上高$71.89B$74.48B$78.09B$80.67B$85.21B+4.3%
売上総利益
営業利益
純利益$21.95B$14.85B$9.23B$12.68B$14.31B-10.2%
EPS (希薄化後)$7.00$4.04$5.94$6.99-0.0%
EBITDA
研究開発
販管費$26.74B$28.31B$30.71B$29.75B$30.82B+3.6%

品質スコア

OCF / 純利益
-4.73
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
INCOME STATEMENT FAQ

C income statement questions

  1. Our financial-history view of C (C) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

C — frequently asked questions

  1. Based on our latest analysis, C looks meaningfully overvalued. The current price is $130 versus a composite fair-value midpoint of $87.0 (range $53.5–$116), which implies roughly 33.2% downside to the midpoint.
Related coverage

Names readers of C also follow

Same archetype: financial