MTB · M&T Bank Corporation
$237.262026-07-21Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Regional Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$594
+150.4% vs market
Base · active
$477
+101.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($405 · $594) Analysts Range ($225 · $255) 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 | $12.5B | — | 28.9% | 23.4% | $2.8B | $890MM | $3.7B | 7.5% | — | 194.4% | $1.4B | $17.51 | — |
| 2024.Q4 | $12.5B | 0.0% | 28.9% | 21.8% | $2.8B | $213MM | $3.0B | 7.1% | — | 64.4% | $7.4B | $17.51 | — |
| 2025.Q1 | $13.4B | 7.2% | 24.7% | 22.5% | $2.6B | $282MM | $2.8B | 7.6% | — | 53.3% | $2.3B | $16.53 | — |
| 2025.Q4 | $13.4B | 0.0% | 24.7% | 22.8% | $2.6B | −$963MM | $1.6B | 6.9% | — | 0.0% | −$13.2B | $16.53 | — |
| 2026.Q1 | $12.4B | -7.8% | 30.7% | 22.7% | $2.9B | −$763MM | $2.2B | 7.6% | — | 0.0% | −$8.1B | $18.72 | 9.8 |
| italics below = DCF projection · 10yr Rev CAGR: 1.6% |
| 2027.Q1 | $10.1B | +-18.4% | 38.1% | 22.5% | $3.0B | $0MM | $3.0B | 9.0% | $2.7B | 0.0% | −$8.1B | $19.06 | 12.4 |
| 2028.Q1 | $10.5B | +3.9% | 40.8% | 22.2% | $3.3B | −$136MM | $3.2B | 9.0% | $2.7B | 0.0% | −$7.9B | $21.24 | 11.2 |
| 2029.Q1 | $10.9B | +4.0% | 40.8% | 21.9% | $3.5B | −$138MM | $3.3B | 8.9% | $2.6B | 0.0% | −$7.8B | $22.17 | 10.7 |
| 2030.Q1 | $11.3B | +4.1% | 40.8% | 21.6% | $3.6B | −$137MM | $3.5B | 8.9% | $2.5B | 0.0% | −$7.7B | $23.15 | 10.2 |
| 2031.Q1 | $11.8B | +4.1% | 40.8% | 21.4% | $3.8B | −$136MM | $3.6B | 8.8% | $2.4B | 0.0% | −$7.5B | $24.18 | 9.8 |
|
| Term. Yr+ | $15.0B | 4.1% | 28.1% | 20.0% | $3.4B | −$1.6B | $1.8B | 8.6% | $16.9B | 8.6% | — | — | — |
Active scenario IV: $477 (+101.1% vs market)