BK · The Bank of New York Mellon Corporation
$141.912026-07-21Sector: Financial Services; Industry: Investment - Banking & Investment Services; Sub-Industry: Asset Management & Custody Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$467
+229.3% vs market
Base · active
$353
+148.9% vs market
Bear
$350
+146.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($350 · $467) Analysts Range ($122 · $149) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $33.8B | — | 12.7% | 21.7% | $3.4B | $1.3B | $4.6B | 12.1% | — | 0.0% | −$134.7B | $4.73 | — |
| 2024.Q4 | $33.8B | 0.0% | 12.7% | 22.3% | $3.3B | −$5.1B | −$1.8B | 9.2% | — | 0.0% | −$113.8B | $4.73 | — |
| 2025.Q1 | $39.6B | 17.1% | 14.8% | 21.6% | $4.6B | −$2.3B | $2.3B | 12.5% | — | 0.0% | −$76.4B | $6.49 | — |
| 2025.Q4 | $39.6B | 0.0% | 14.8% | 20.9% | $4.6B | −$1.1B | $3.6B | 9.2% | — | 0.0% | −$112.5B | $6.49 | — |
| 2026.Q1 | $40.7B | 2.8% | 18.6% | 20.7% | $6.0B | −$4.6B | $1.4B | 12.5% | — | 0.0% | −$156.3B | $8.54 | 13.1 |
| italics below = DCF projection · 10yr Rev CAGR: -2.6% |
| 2027.Q1 | $21.9B | +-46.1% | 18.6% | 20.6% | $3.2B | $0MM | $3.2B | 14.2% | $2.8B | 0.0% | −$156.3B | $4.62 | 30.7 |
| 2028.Q1 | $22.7B | +3.8% | 19.5% | 20.5% | $3.5B | −$71MM | $3.4B | 13.6% | $2.7B | 0.0% | −$156.3B | $5.04 | 28.2 |
| 2029.Q1 | $23.6B | +3.8% | 20.4% | 20.5% | $3.8B | −$122MM | $3.7B | 13.0% | $2.5B | 0.0% | −$156.1B | $5.47 | 25.9 |
| 2030.Q1 | $24.5B | +4.0% | 21.3% | 20.4% | $4.2B | $0MM | $4.2B | 12.5% | $2.5B | 0.0% | −$156.1B | $5.95 | 23.9 |
| 2031.Q1 | $25.5B | +4.0% | 23.1% | 20.3% | $4.7B | $0MM | $4.7B | 11.9% | $2.5B | 0.0% | −$156.1B | $6.72 | 21.1 |
|
| Term. Yr+ | $32.4B | 4.1% | 23.1% | 20.0% | $6.0B | −$2.9B | $3.1B | 8.6% | $23.1B | 8.6% | — | — | — |
Active scenario IV: $353 (+148.9% vs market)