Citigroup Financial Model
Banking Company Financials Example (Free Excel Download)
Citigroup Inc. is a globally diversified financial services holding company providing consumer and corporate banking, investment banking, wealth management, and markets services.
professionals from Deloitte
Used by professionals from
About this model
This model forecasts Citigroup's net interest income, non-interest revenue, and capital ratios across its five core business segments to determine if the bank can achieve its 10-11% Return on Tangible Common Equity (RoTCE) target by 2026 and to derive an equity valuation using a Dividend Discount Model and Residual Income framework.
Citigroup Inc. is a globally diversified financial services holding company providing consumer and corporate banking, investment banking, wealth management, and markets services. The bank acts as a preeminent banking partner for institutions with cross-border needs and operates a massive global wealth management and US personal banking franchise.
Business segments include:
- Services (Treasury and Trade Solutions, Securities Services): ~22% of revenue
- Markets (Fixed Income, Equities): ~23% of revenue
- Banking (Investment Banking, Corporate Lending): ~8% of revenue
- Wealth (Private Bank, Wealth at Work, Citigold): ~9% of revenue
- US Personal Banking (Branded Cards, Retail Services, Retail Banking): ~23% of revenue
- All Other / Legacy Franchises: ~15% of revenue (winding down)
The business model is highly capital intensive, relying on a massive balance sheet of loans and trading assets, supplemented by asset-light fee generation in advisory and wealth management. Citigroup holds a top-tier competitive position in Treasury and Trade Solutions and Fixed Income trading, while actively rebuilding its Investment Banking and Wealth market share against peers like JPMorgan Chase and Bank of America. Recent major events include a massive corporate restructuring under CEO Jane Fraser, the elimination of 20,000 jobs by 2026, and the ongoing exit from 14 international consumer banking markets, including the separation of Banamex in Mexico and operations in Russia.
The downloadable Citigroup financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsCitigroup financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $71.88B | $75.34B | $78.07B | $80.72B | $85.22B |
| Net interest income | $42.49B | $48.67B | $54.90B | $54.09B | $59.79B |
| Net income before attribution to noncontrolling interests | $22.02B | $14.93B | $9.38B | $12.83B | $14.45B |
| Net income | $21.95B | $14.85B | $9.23B | $12.68B | $14.31B |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Citigroup
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Services
- Segment name: Services
- Revenue driver formula: (Average Deposits x Net Interest Yield) + (Transaction Volume x Fee Rate)
- Historical growth rate: 8-12% CAGR
- Key growth levers and headwinds: Beneficiary of higher global interest rates and cross-border corporate activity; headwinds include potential rate cuts and geopolitical trade fragmentation.
- Pricing dynamics: Highly contractual fee structures combined with floating-rate net interest income.
- Revenue recognition notes: Fees recognised as services are rendered; interest income recognised over the life of the deposit/loan.
- Seasonality: Relatively stable, though Q4 often sees higher corporate transaction volumes.
Markets
- Segment name: Markets
- Revenue driver formula: Trading Volume x Bid/Ask Spread + (Trading Assets x Yield)
- Historical growth rate: 2-5% CAGR (highly volatile)
- Key growth levers and headwinds: Driven by macroeconomic volatility, central bank policy shifts, and client hedging needs.
- Pricing dynamics: Spot pricing based on real-time market liquidity and bid-ask spreads.
- Revenue recognition notes: Mark-to-market accounting for trading assets; revenues include both principal transactions and net interest income.
- Seasonality: Q1 is typically the strongest quarter due to client portfolio reallocation; Q4 is usually the weakest.
Banking
- Segment name: Banking
- Revenue driver formula: (M&A Volume x Advisory Fee %) + (Underwriting Volume x Underwriting Fee %) + (Corporate Loans x Net Interest Margin)
- Historical growth rate: 5-15% range (highly cyclical)
- Key growth levers and headwinds: Dependent on global M&A appetite, debt capital markets issuance, and corporate credit demand.
- Pricing dynamics: Competitive, negotiated fees for advisory; standard syndicate pricing for underwriting.
- Revenue recognition notes: Advisory fees recognised upon successful transaction closing; underwriting fees recognised when the syndicate breaks.
- Seasonality: Lumpy and deal-dependent, though Q4 often sees a push to close M&A transactions before year-end.
Wealth
- Segment name: Wealth
- Revenue driver formula: (Assets Under Management x Average Management Fee Rate) + (Wealth Deposits x Net Interest Spread)
- Historical growth rate: 4-8% CAGR
- Key growth levers and headwinds: Net New Investment Assets (NNIA) and market appreciation drive AUM; headwinds include client cash sorting into higher-yielding alternatives.
- Pricing dynamics: Contractual basis points on AUM, tiered by account size.
- Revenue recognition notes: Management fees billed quarterly based on average daily or month-end AUM.
- Seasonality: Q1 often sees higher inflows due to annual bonus deployments.
US Personal Banking (USPB)
- Segment name: US Personal Banking
- Revenue driver formula: (Average Card Balances x Card Yield) + (Purchase Sales x Interchange Rate)
- Historical growth rate: 6-10% CAGR
- Key growth levers and headwinds: Driven by consumer spending, loan growth, and payment rates; headwinds include rising net credit losses and regulatory pressure on late fees.
- Pricing dynamics: Regulated interchange fees; competitive APRs on revolving credit.
- Revenue recognition notes: Interest income recognised daily; interchange fees recognised at the point of sale.
- Seasonality: Q4 is the strongest for purchase sales (holiday shopping); Q1 sees higher payment rates (tax refunds).
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Banks do not report traditional COGS. The primary direct costs are Interest Expense (cost of deposits and borrowing) and Provision for Credit Losses.
- Gross margin range: Not applicable for banks. Net Interest Margin (NIM) typically ranges from 2.30% to 2.50%.
- Key input costs and commodity exposures: Central bank interest rates (Fed Funds, ECB rates) dictate funding costs.
- How COGS scales with revenue: Interest expense scales directly with the size of the interest-bearing liability base and prevailing rate environment.
Operating Expenses
- R&D: Not explicitly reported. Technology and communications expense runs at approximately $11-12 billion annually, covering digital innovation and risk management infrastructure.
- SG&A: Reported as "Compensation and benefits" (largest component, ~50% of operating expenses) and "Premises and equipment". Compensation is heavily headcount-driven but includes variable performance bonuses for Markets and Banking.
- Depreciation & Amortisation: Typically 4-5% of revenue, related to premises, equipment, and capitalised software.
- Stock-Based Compensation: Material component of variable compensation for senior executives and investment bankers, deferred over 3-4 years.
- Restructuring / one-time charges: Highly frequent recently. The 2024/2025 period included significant severance and restructuring charges related to the 20,000 headcount reduction programme and international exits.
Margin Profile
- Gross margin, EBITDA margin, operating margin, net margin: Banks use the Efficiency Ratio (Non-Interest Expense / Total Revenue). Citigroup's efficiency ratio has ranged from 64% to 68% over the last 5 years, with a target of ~60% for 2026.
- Margin trend: Compressing historically due to heavy investments in risk controls and data governance, but expected to expand as restructuring concludes and headcount reductions take effect.
- Segment-level margins: Services and USPB operate at higher margins; Markets is highly capital and compensation intensive; Legacy Franchises operate at a loss or low margin due to wind-down costs.
Balance Sheet Structure
- Total assets: Approximately $2.4 trillion.
- Key asset categories: Cash and deposits with banks, Trading account assets, Investments (Available-for-Sale and Held-to-Maturity), and Loans (net of Allowance for Credit Losses).
- Goodwill & intangibles as % of total assets: Less than 1%, as the bank has not made transformational acquisitions since the 1990s and recently took a $726 million goodwill impairment on Banamex.
- Working capital profile:
- Days Sales Outstanding (DSO): Not applicable.
- Days Inventory Outstanding (DIO): Not applicable.
- Days Payable Outstanding (DPO): Not applicable.
- Net working capital as % of revenue: Not applicable.
- Is working capital positive or negative?: Banks operate on a spread model, matching duration and liquidity of assets (loans/securities) and liabilities (deposits/debt).
- PP&E: Minimal relative to total assets. Consists of branch networks, corporate offices, and data centres.
- Right-of-use assets / operating leases: Material for physical branch and office footprint, but negligible relative to the $2.4 trillion financial asset base.
Capital Expenditure & Investment
- Capex as % of revenue: Physical capex is low (1-2%), but technology investment is massive (approx $11-12 billion or 13-14% of revenue).
- Maintenance capex vs. growth capex: Heavily skewed towards regulatory maintenance, data governance, and risk management infrastructure following OCC consent orders.
- Major capex programmes underway or planned: Modernisation of core banking systems, AI integration for efficiency, and automation of compliance reporting.
- Capitalised software / development costs if material: Highly material. A significant portion of the technology budget is capitalised and amortised over 3-5 years.
- M&A pattern: Currently a net divestor. Exiting 14 international consumer markets and selling the Banamex franchise.
- Typical acquisition multiple paid: Not applicable currently.
Debt & Capital Structure
- Total debt: Long-term debt is approximately $280 billion.
- Debt/EBITDA ratio: Not applicable for banks. Key metric is the Common Equity Tier 1 (CET1) ratio.
- Credit rating: A-tier (e.g., Fitch A, S&P BBB+ for the holding company).
- Key debt instruments: Senior unsecured debt, subordinated debt, and preferred stock.
- Maturity profile: Laddered maturities to comply with Liquidity Coverage Ratio (LCR) and Net Stable Funding Ratio (NSFR) requirements.
- Interest rate profile: Mix of fixed and floating, heavily managed via interest rate swaps to achieve desired asset-liability duration.
- Covenants: Regulatory capital minimums are the binding constraints. The current CET1 regulatory requirement is 11.6%.
- Share repurchase programme: Highly active. Executing a $20 billion multi-year programme, with ~$13 billion repurchased in 2025 alone.
- Dividend policy: High payout. The 2025 total payout ratio (dividends plus buybacks) was approximately 133%.
Cash Flow Characteristics
- Operating cash flow conversion: Not a meaningful metric for banks, as operating cash flow is distorted by changes in trading assets and liabilities.
- Free cash flow margin: Equity analysts use Free Cash Flow to Equity (Net Income - Increases in Regulatory Capital) or simply model the dividend and buyback capacity.
- Major non-cash items that bridge net income to OCF: Provision for credit losses, depreciation, amortisation, and deferred taxes.
- Working capital cash flow impact: Driven by client deposit inflows/outflows and loan origination/repayment.
- Capex intensity: High technology intensity, low physical capex intensity.
- Cash tax rate vs. GAAP effective tax rate: GAAP effective tax rate is typically 24%, though it spiked in late 2025 due to the limited tax benefit of the Russia-related notable item.
Sheet Structure
- Assumptions: Hardcoded drivers for macroeconomic rates, segment growth, fee rates, capital return targets, and tax rates.
- Summary_Dashboard: Consolidated Income Statement, Balance Sheet, and key metrics (RoTCE, CET1, Efficiency Ratio, EPS).
- Segment_Revenues: Revenue build for Services, Markets, Banking, Wealth, USPB, and All Other.
- Net_Interest_Income: Average balance sheet schedule calculating interest-earning assets, interest-bearing liabilities, yields, and total NII.
- Non_Interest_Revenue: Schedule for commissions, advisory fees, principal transactions, and wealth management fees.
- Credit_Losses: Roll-forward of the Allowance for Credit Losses (ACL) and calculation of Net Credit Losses (NCL) by segment (primarily USPB and Corporate).
- Operating_Expenses: Breakdown of compensation, technology, premises, and restructuring costs to calculate the efficiency ratio.
- Income_Statement: Consolidated P&L from Gross Revenue down to Net Income Available to Common Shareholders.
- Balance_Sheet: Assets (Cash, Trading, Investments, Loans), Liabilities (Deposits, Debt), and Equity.
- Capital_Ratios: Calculation of Risk-Weighted Assets (RWA), Tier 1 Capital, CET1 Ratio, and Tangible Common Equity (TCE).
- Valuation_DDM: Dividend Discount Model and Residual Income valuation based on forecasted capital returns and cost of equity.
Key Financial Relationships
- Net Interest Income = Average Interest-Earning Assets x Net Interest Yield
- Total Revenue = Net Interest Income + Non-Interest Revenue
- USPB Revenue = (Average USPB Loan Balances x USPB Yield) + Non-Interest Revenue (Interchange)
- Wealth Revenue = (AUM x Average Fee Rate) + (Average Wealth Deposits x Net Interest Spread)
- Provision for Credit Losses = Net Credit Losses + Change in Allowance for Credit Losses (ACL)
- Operating Expenses = Compensation and Benefits + Technology + Premises + Other Expenses
- Efficiency Ratio = Operating Expenses / Total Revenue
- Pre-Tax Income = Total Revenue - Operating Expenses - Provision for Credit Losses
- Net Income Available to Common = Net Income - Preferred Dividends
- Tangible Common Equity = Total Common Equity - Goodwill - Intangible Assets
- RoTCE = Net Income Available to Common / Average Tangible Common Equity
- CET1 Ratio = Common Equity Tier 1 Capital / Risk-Weighted Assets
- Share Repurchases = Maximum(0, (Beginning CET1 Capital + Retained Earnings - Common Dividends) - (Target CET1 Ratio x Risk-Weighted Assets))
Cross-Sheet Dependencies
- Segment_Revenues aggregates data from Net_Interest_Income and Non_Interest_Revenue and feeds the top line of the Income_Statement.
- Balance_Sheet (specifically average loans and deposits) dictates the balances used in Net_Interest_Income.
- Balance_Sheet loan balances drive the required reserves in Credit_Losses, which then feeds the Provision line on the Income_Statement.
- Income_Statement generates Net Income, which flows into Balance_Sheet retained earnings and Capital_Ratios to build CET1 capital.
- Capital_Ratios determines excess capital, driving the Share Repurchases assumption in Assumptions, which loops back to reduce equity on the Balance_Sheet and reduce share count in Valuation_DDM. This is the critical circularity chain in bank modelling.
Sign Convention
- Revenues, Assets, and Equity are positive.
- Liabilities and Deposits are positive on the balance sheet.
- Operating Expenses and Provision for Credit Losses are entered as positive numbers in their respective schedules but subtracted in the Income Statement.
- Net Credit Losses are positive in the ACL roll-forward.
- Contra-assets (like the Allowance for Credit Losses) are negative on the Balance Sheet.
- Dividends and Share Repurchases are positive in capital return schedules but subtract from Retained Earnings.
Things Most Likely to Go Wrong
- Failing to exclude the Russia and Banamex notable items from 2024/2025 historicals will severely distort run-rate revenue and tax rate projections.
- Confusing Net Interest Income with Non-Interest Revenue in the Markets segment; trading desks generate both, and they must be modelled together as total Markets revenue.
- Ignoring the drag of the Legacy Franchises segment. The model must explicitly wind down this segment's revenues and expenses over the forecast period.
- Miscalculating RoTCE by forgetting to deduct preferred stock dividends from Net Income, or failing to deduct goodwill and intangibles from average equity.
- Breaking the circularity between retained earnings, CET1 ratios, and share repurchases. The model must use a target CET1 ratio to plug the buyback amount.
- Assuming flat Net Credit Losses. USPB credit losses are normalising higher; the model must forecast NCL rates based on recent management guidance.
- Applying a standard corporate DCF. Free Cash Flow to Firm (FCFF) does not work for banks; the builder must use a Dividend Discount Model or Residual Income model.
- Misaligning the Efficiency Ratio target. Management is targeting ~60% for 2026; if the modelled expenses do not compress to hit this target, the RoTCE will fail to reach the 10-11% guidance.
Validation Checks
- Balance sheet must balance: Total Assets = Total Liabilities + Stockholders' Equity in every period.
- Efficiency Ratio must trend from the historical ~64.7% down towards the ~60.0% management target by 2026.
- CET1 Ratio must remain strictly above the 11.6% regulatory minimum (target ~13.0-13.2%).
- RoTCE should calculate to approximately 7.7% for 2025 and scale to 10.0-11.0% by 2026.
- Total Revenue must equal the sum of Services, Markets, Banking, Wealth, USPB, and All Other.
- Net Interest Income ex-Markets should grow at 5-6% year-over-year in 2026 based on management guidance.
- The effective tax rate should normalise to approximately 24% after stripping out the 2025 Russia-related tax penalty.
- Total payout ratio (Dividends + Buybacks) should not exceed the capital generated unless the CET1 ratio is intentionally being drawn down.
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| 2026 NII Growth (ex-Markets) | 5.5 | % | Midpoint of management guidance (5-6%) for 2026 |
| Services Revenue Growth | 6.0 | % | Normalised growth driven by deposit volumes and TTS mandates |
| Markets Revenue Growth | 3.0 | % | Long-term historical average for trading businesses |
| USPB Revenue Growth | 5.0 | % | Driven by higher loan volumes in branded cards |
| Efficiency Ratio Target (2026) | 60.0 | % | Stated management target for full-year 2026 |
| Target CET1 Ratio | 13.2 | % | Actual Q4 2025 level, maintaining a 160 bps buffer over regulatory minimums |
| USPB Net Credit Loss Rate | 3.5 | % | Normalisation of consumer credit following pandemic lows |
| Effective Tax Rate | 24.0 | % | Historical average excluding 2025 notable items |
| Annual Share Repurchases | 13.0 | $ Billions | Run-rate based on 2025 actuals and the $20B multi-year programme |
| Quarterly Dividend per Share | 0.56 | $ | Based on recent dividend policy |
| Cost of Equity (Ke) | 10.5 | % | Standard assumption for global systemically important banks (G-SIBs) |
| Terminal RoTCE | 11.0 | % | Long-term management target |
| Terminal Growth Rate | 2.0 | % | Standard macroeconomic long-term growth assumption |
Data Sources & Benchmarks
- Where to find filings: Citigroup Investor Relations website (citigroup.com/global/investors) and SEC EDGAR.
- Key peers for benchmarking: JPMorgan Chase (JPM), Bank of America (BAC), Wells Fargo (WFC), Morgan Stanley (MS).
- Industry data sources: Federal Reserve H.8 data (Assets and Liabilities of Commercial Banks), OCC quarterly reports on bank trading revenue.
- Consensus estimates source: Bloomberg, FactSet, or S&P Capital IQ for NII, EPS, and RoTCE consensus.
- Proprietary data: Dealogic for Investment Banking wallet share and M&A league tables.
Sources
- Citigroup Q4 2025 Earnings Release and Financial Supplement (January 14, 2026)
- Citigroup 2025 Annual Report on Form 10-K (February 20, 2026)
- Citigroup Investor Day Presentations (2022-2025) detailing the "Bar is Raised" initiative and segment restructuring
- Seeking Alpha Earnings Call Transcripts for Citigroup Q4 2025
Do more with the Citigroup model
Frequently asked
What does Citigroup do?+
Citigroup Inc. is a globally diversified financial services holding company providing consumer and corporate banking, investment banking, wealth management, and markets services. It acts as a preeminent banking partner for institutions with cross-border needs and operates a massive global wealth management and US personal banking franchise.
How does Citigroup generate revenue across its business segments?+
Citigroup generates revenue through its Services, Markets, Banking, Wealth, and US Personal Banking segments. Key contributions come from Treasury and Trade Solutions, Securities Services, Fixed Income and Equities trading, and its US personal banking franchise, with additional revenue from its winding-down All Other / Legacy Franchises.
What are Citigroup's key capital expenditure priorities?+
Citigroup's capital expenditure is heavily skewed towards technology investment, approximately $11-12 billion or 13-14% of revenue. This investment focuses on modernizing core banking systems, integrating AI for efficiency, and automating compliance reporting, with a significant portion being capitalized software.
What is Citigroup's Return on Tangible Common Equity (RoTCE) target?+
Citigroup aims to achieve a Return on Tangible Common Equity (RoTCE) target of 10-11% by 2026. This target is a key metric the bank is working towards and is evaluated within its financial model.
What valuation methods are used in the Citigroup financial model?+
The Citigroup financial model employs both a Dividend Discount Model and a Residual Income framework to derive an equity valuation. These methods help assess the bank's intrinsic value based on its forecasted financial performance and capital ratios.
Can I download an Excel financial model for Citigroup?+
Yes, a downloadable Excel financial model for Citigroup is available. This model forecasts the company's net interest income, non-interest revenue, and capital ratios from FY2026 to FY2030.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Banking Company Financial Models
Browse another company in the same sector.
Bank of America
Bank of America is one of the world's largest financial institutions, serving individual consumers, small and middle-market businesses, and large corporations with a full range of banking, investing, asset management, and risk management products.
BNY Mellon
The Bank of New York Mellon Corporation (BNY Mellon) is a globally systemic financial services institution that primarily operates as a trust bank, providing investment management, investment services, and wealth management to institutions and high-net-worth individuals.
Citizens Financial Group
Citizens Financial Group (CFG) is one of the largest regional banks in the United States, providing retail and commercial banking products and services to individuals, small businesses, middle-market companies, and large corporations.
Capital One
Capital One Financial Corporation (COF) is a diversified financial services holding company and one of the largest banks in the United States.
Fifth Third Bancorp
Fifth Third Bancorp is a diversified financial services company and regional bank headquartered in Cincinnati, Ohio.
Goldman Sachs
Goldman Sachs is a leading global financial institution that delivers a broad range of financial services across investment banking, securities, investment management, and consumer banking to a large and diversified client base.
Huntington Bancshares
Huntington Bancshares Incorporated (HBAN) is a diversified regional bank holding company headquartered in Columbus, Ohio, providing commercial, consumer, and mortgage banking services.
JPMorgan Chase
JPMorgan Chase is a leading global financial services firm and the largest bank in the United States by total assets, providing investment banking, consumer and commercial banking, financial transaction processing, and asset management.
Explore more Financial Services financial model templates.
