Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
86.86 USD81.18 USD101.79 USD
+62.49%
81.18 USDCurrent price is 62.5% above the base model value.
B
Financial ServicesBanks - DiversifiedUnited States
BK.US · The Bank of New York Mellon Corporation
NYQ · US · USD
Latest price131.91 USD
30D-16.31%
Vs. base value+33%
Research summary
BK.US latest organized financial period shows revenue grew +8.22% YoY and net income grew +22.49% YoY. Current price is about 132 USD, while the model base case is about 99.19 USD; the current price sits +33% 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
Revenue20B USD
Net income6B USD
Free cash flow5B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price131.91 USD
Base value99.19 USD
Vs. base+33%
Price date2026/04/28
99.19 USD99.19 USD101.79 USD
+32.99%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
146.28 USD236.66 USD308.37 USD
-44.26%
236.66 USDCurrent price is 44.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.4%
Current price implies roughly 4.4% annualized FCF growth.
4.4%Current price implies roughly 4.4% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:25
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 | 20B USD | 6B USD | 5B USD | 7.4 |
| 2024/12/30 | Annual | 18B USD | 5B USD | -782M USD | 5.8 |
| 2023/12/30 | Annual | 17B USD | 3B USD | 5B USD | 4 |
| 2022/12/30 | Annual | 16B USD | 3B USD | 14B USD | 2.9 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement