PNC · The PNC Financial Services Group, Inc.
$244.992026-07-21Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Diversified Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$648
+164.4% vs market
Base · active
$519
+111.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($458 · $648) Analysts Range ($206 · $277) 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 | $31.9B | — | 21.1% | 16.5% | $5.6B | $3.0B | $8.6B | 9.0% | — | 10.6% | $53.0B | $13.57 | — |
| 2024.Q4 | $31.9B | 0.0% | 21.1% | 17.8% | $5.5B | −$328MM | $5.2B | 8.9% | — | 9.8% | $60.5B | $13.57 | — |
| 2025.Q1 | $33.7B | 5.6% | 21.5% | 17.8% | $6.0B | −$2.6B | $3.4B | 9.5% | — | 9.2% | $68.6B | $14.32 | — |
| 2025.Q4 | $33.7B | 0.0% | 21.5% | 17.5% | $6.0B | −$2.8B | $3.2B | 9.3% | — | 8.1% | $78.0B | $14.32 | — |
| 2026.Q1 | $32.1B | -4.9% | 27.5% | 17.6% | $7.3B | −$2.8B | $4.4B | 8.7% | — | 63.4% | −$55.0B | $17.55 | 11.4 |
| italics below = DCF projection · 10yr Rev CAGR: 2% |
| 2027.Q1 | $26.2B | +-18.2% | 36.8% | 17.9% | $7.9B | $0MM | $7.9B | 9.8% | $7.2B | 0.0% | −$55.0B | $19.27 | 12.7 |
| 2028.Q1 | $27.5B | +5.1% | 37.9% | 18.1% | $8.6B | −$626MM | $7.9B | 9.7% | $6.6B | 0.0% | −$54.4B | $20.80 | 11.8 |
| 2029.Q1 | $28.9B | +5.0% | 39.8% | 18.4% | $9.4B | −$704MM | $8.7B | 9.6% | $6.6B | 0.0% | −$53.7B | $22.85 | 10.7 |
| 2030.Q1 | $30.3B | +4.8% | 39.8% | 18.6% | $9.8B | −$798MM | $9.0B | 9.4% | $6.2B | 0.0% | −$52.9B | $23.88 | 10.3 |
| 2031.Q1 | $31.7B | +4.7% | 39.8% | 18.8% | $10.3B | −$912MM | $9.3B | 9.3% | $5.9B | 0.0% | −$52.0B | $24.94 | 9.8 |
|
| Term. Yr+ | $40.9B | 4.1% | 26.9% | 20.0% | $8.8B | −$4.2B | $4.6B | 8.6% | $42.2B | 8.6% | — | — | — |
Active scenario IV: $519 (+111.9% vs market)