PNC · The PNC Financial Services Group, Inc.
$211.702026-05-17Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Diversified Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$455
+115.0% vs market
Base · active
$185
-12.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($119 · $455) Analysts Range ($206 · $284) 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 |
|---|
| 2021.Q4 | $19.7B | — | 35.5% | 18.1% | $5.7B | $2.3B | $8.0B | 7.3% | — | 0.0% | −$127.3B | $14.40 | — |
| 2022.Q4 | $23.5B | 19.5% | 31.8% | 18.2% | $6.1B | $1.8B | $8.0B | 8.3% | — | 0.0% | $26.0B | $15.33 | — |
| 2023.Q4 | $31.9B | 35.5% | 21.1% | 16.2% | $5.6B | $2.7B | $8.4B | 8.1% | — | 19.7% | $31.3B | $14.16 | — |
| 2024.Q4 | $33.7B | 5.6% | 21.5% | 17.8% | $6.0B | −$328MM | $5.6B | 8.9% | — | 13.0% | $60.5B | $14.95 | — |
| 2025.Q4 | $34.0B | 0.9% | 25.0% | 17.5% | $7.0B | −$2.8B | $4.2B | 9.3% | — | 10.1% | $78.0B | $17.60 | 9.8 |
| italics below = DCF projection · 10yr Rev CAGR: 1% |
| 2026.Q4 | $25.7B | +-24.3% | 36.8% | 17.8% | $7.8B | $0MM | $7.8B | 10.4% | $7.1B | 10.0% | $78.0B | $19.76 | 10.7 |
| 2027.Q4 | $27.0B | +4.8% | 38.6% | 18.0% | $8.5B | $0MM | $8.5B | 10.2% | $7.0B | 10.9% | $78.0B | $21.67 | 9.8 |
| 2028.Q4 | $28.2B | +4.4% | 38.6% | 18.3% | $8.9B | $0MM | $8.9B | 10.0% | $6.6B | 11.4% | $78.0B | $22.56 | 9.4 |
| 2029.Q4 | $29.4B | +4.3% | 38.6% | 18.5% | $9.2B | $0MM | $9.2B | 9.8% | $6.3B | 11.8% | $78.0B | $23.45 | 9.0 |
| 2030.Q4 | $30.6B | +4.2% | 38.6% | 18.8% | $9.6B | $0MM | $9.6B | 9.7% | $6.0B | 12.3% | $78.0B | $24.36 | 8.7 |
|
| Term. Yr+ | $39.0B | 4.1% | 26.9% | 20.0% | $8.4B | −$3.7B | $4.7B | 8.6% | $41.9B | 9.3% | — | — | — |
Active scenario IV: $185 (-12.8% vs market)