Skip to content
StockMarketAgent
Direct answer
BK trades against a final fair-value range of $69.61-$123.17, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $69.6, high $123, with mid-point at $98.4.
Stock analysis

BK fair value $70–$123

By StockMarketAgent.AI team· supervised by
Analysiert: 2026-05-08Nächste Aktualisierung: 2026-08-08Methodology v2.5Review: automatedArchetype: Financial
View archive
Kurs
$130.85
▼ -32.46 (-24.81%)
Fair Value
$98
$70–$123
Rating
Reduzieren
confidence 88/100
Aufwärtspotenzial
-24.8%
upside to fair value
Sicherheitsmarge
$83.63
MoS level · 15%
Marktkapitalisierung
$89.8B
P/E fwd 13.6
Englische QuelleDE
Englische Quelle wird angezeigt, während wir übersetzen
Dieser Bericht wurde noch nicht übersetzt. Aktualisieren Sie in ein paar Minuten, sobald die Übersetzungswarteschlange aufgeholt hat.

§1 Zusammenfassung

  • Composite fair value $98 with high case $123.
  • Implied downside of 24.8% to fair value.
  • Moat 9/10 · confidence 88/100 · Financial.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$98
Margin of safety
-33.0%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$130.85Price
Low $69.61
Mid $98.39
High $123.17

BK trades against a final fair-value range of $69.61-$123.17, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs for institutional
    High switching costs for institutional clients
  • Massive scale in custody and
    Massive scale in custody and administration
  • Bull thesis
    internal valuation cross-checks relies on inappropriate industrial-style DCF models.

§2 Bärenszenario

A stress environment combining a 20% equity market drawdown and 200 bps of rate cuts would simultaneously hit fee revenues and net interest incomeNet Interest IncomeNet Interest Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., severely testing fixed-cost leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA..

Wie diese These scheitern kann

Severe Market Correction

· Medium

A prolonged global market downturn drastically reduces Assets Under Custody/Administration (AUC/A), directly compressing fee-based revenue streams below fixed operating costs.

FV impact
-15% to -20%
Trigger
12-24 months

Accelerated Rate Cuts

· High

Central banks aggressively cut interest rates faster than expected, severely compressing net interest margins on uninvested cash balances.

FV impact
-10% to -15%
Trigger
6-12 months

Regulatory Capital Hike

· Medium

G-SIB regulatory framework adjustments force significant increases in required equity capital, depressing ROE and residual income valuations.

FV impact
-20% to -25%
Trigger
18-36 months
Frühwarnsignale zur Überwachung
KennzahlAktuellAuslöseschwelle
Consecutive quarters of declining AUC/A balancesMonitorDeterioration versus the report thesis
Compression of net interest margin below historical averagesMonitorDeterioration versus the report thesis
Elevated technology and compliance spend exceeding revenue growthMonitorDeterioration versus the report thesis
Loss of major institutional custody mandates to competitorsMonitorDeterioration versus the report thesis
Regulatory actions indicating impending capital surcharge increasesMonitorDeterioration versus the report thesis

§3 Finanzielle Historie

Gewinn- und Verlustrechnung — letzte sechs Perioden
PositionT−0T−1T−2T−3T−4CAGR
Periode2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Umsatz$15.63B$16.19B$17.34B$18.26B$19.76B+6.0%
Bruttogewinn
Betriebsergebnis
Nettogewinn$3.76B$2.56B$3.30B$4.53B$5.55B+10.2%
EPS (verwässert)$2.90$4.00$5.80$7.40+26.4%
EBITDA
F&E
VVG$6.34B$6.80B$7.10B$6.89B$6.95B+2.3%

Qualitäts-Scores

OCF / Nettogewinn
1.21×
>1 weist auf hohe Ergebnisqualität hin
Bilanzqualitätsschwelle
Pass
Sektoradjustierte Schwelle
ROIC
Rendite auf eingesetztes Kapital
Abschnitt 3

Numbers analysis

Cashflow

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Kapitalallokation

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Einzelabonnenten — ab §411 weitere Abschnitte

Vollständige Analyse lesen — 11 weitere Abschnitte.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Vollständiger Bericht für jeden abgedeckten Ticker
24 Monate Rating-Archiv
Watchlist-Briefings + Rating-Änderungs-Warnungen
PDF + DOCX Export in jeder Sprache
Kostenlose Testversion starten
Jederzeit kündbar.
INCOME STATEMENT FAQ

BK income statement questions

  1. Our financial-history view of BK (BK) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

BK — frequently asked questions

  1. Based on our latest analysis, BK looks meaningfully overvalued. The current price is $131 versus a composite fair-value midpoint of $98.4 (range $69.6–$123), which implies roughly 24.8% downside to the midpoint.
Related coverage

Names readers of BK also follow

Same archetype: financial