Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
19.82 USD18.52 USD23.22 USD
+183%
18.52 USDCurrent price is 183.1% above the base model value.
B
Financial ServicesBanks - DiversifiedUnited States
BAC.US · Bank of America Corporation
NYQ · US · USD
Latest price52.44 USD
30D-9.2%
Vs. base value-8%
Research summary
BAC.US latest organized financial period shows revenue grew +6.84% YoY and net income grew +13.11% YoY. Current price is about 52.44 USD, while the model base case is about 56.98 USD; the current price sits -8% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue113B USD
Net income31B USD
Free cash flow13B USD
Operating cash flow13B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price52.44 USD
Base value56.98 USD
Vs. base-8%
Price date2026/04/28
53.00 USD56.98 USD56.98 USD
-7.96%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
53.00 USD57.81 USD60.68 USD
-9.28%
57.81 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.7%
Current price implies roughly 11.7% annualized FCF growth.
11.7%Current price implies roughly 11.7% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 113B USD | 31B USD | 13B USD | 3.81 |
| 2024/12/30 | Annual | 106B USD | 27B USD | -9B USD | 3.21 |
| 2023/12/30 | Annual | 103B USD | 26B USD | 45B USD | 3.08 |
| 2022/12/30 | Annual | 95B USD | 28B USD | -6B USD | 3.19 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement