Skip to content
StockMarketAgent
Direct answer
Capital One is a major consumer lending franchise, heavily weighted towards credit cards and auto loans. The thesis depends on managing credit risk across cycles, maintaining net interest margins amidst interest rate volatility, and leveraging its tech-forward approach for efficient customer acquisition. Fair value range: low $143, high $290, with mid-point at $221.
Stock analysis

COF Capital One Financial Corporation fair value $221–$290

COF
By StockMarketAgent.AI team· supervised by
Analyzed: 2026-05-10Next update: 2026-08-10Methodology v2.4Archetype: FinancialNYSE · Financials
View archive
Last price
$189.48
▲ +31.04 (+16.38%)
Fair value
$221
$221–$290
Rating
Buy
confidence 88/100
Upside
+16.4%
upside to fair value
Margin of Safety
$187.44
buy below · 15%
Market Cap
$117.9B
P/E fwd 7.8

§1 Executive summary

  • Synthesized fair value stands at $220.52, offering a 16.38% upside margin.
  • Primary valuation anchor is forward earnings, supported by a residual income floor.
  • Key risk centers on CFPB late fee caps and consumer credit normalization.
Fair value
$221
Margin of safety
+14.1%
Confidence
88/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$189.48Price
FV $220.52
High $289.73

Capital One is a major consumer lending franchise, heavily weighted towards credit cards and auto loans. The thesis depends on managing credit risk across cycles, maintaining net interest margins amidst interest rate volatility, and leveraging its tech-forward approach for efficient customer acquisition.

  • National deposit franchise enabling lower
    National deposit franchise enabling lower funding costs.
  • Massive scale in credit card
    Massive scale in credit card origination and underwriting.
  • Cycle upside
    Characterized by strong consumer balance sheets, low unemployment, and expanding net interest margins driven by normalized yield curves.

§2 Bear case

A macroeconomic downturn triggers a sharp rise in credit card and auto loan defaults. Concurrently, regulatory caps on late fees and higher funding costs severely compress net interest margins, driving ROEReturn on equityNet income divided by average shareholder equity. The return generated for equity holders specifically; primary lens for financials and asset-heavy businesses. below the cost of capital.

Ways this thesis can break

CFPB Fee Caps

· High

Aggressive regulatory implementation of late fee caps permanently impairs high-margin non-interest revenue streams.

FV impact
-$20 to -$35 per share
Trigger
12-18 months

Deep Consumer Recession

· Medium

Unemployment spikes dramatically, causing massive simultaneous charge-offs in both auto and unsecured card portfolios.

FV impact
-$50 to -$70 per share
Trigger
18-24 months

Yield Curve Inversion

· Low

Sustained high short-term rates force deposit beta acceleration, permanently compressing net interest margins against fixed-rate loan yields.

FV impact
-$15 to -$25 per share
Trigger
24-36 months
Early-warning signals to monitor
MetricCurrentTrigger threshold
30+ day delinquency rates accelerating in domestic card portfolio.MonitorDeterioration versus the report thesis
Net interest margin compressing below 6.5%.MonitorDeterioration versus the report thesis
Deposit beta rising faster than peer average.MonitorDeterioration versus the report thesis
Origination volume contracting for three consecutive quarters.MonitorDeterioration versus the report thesis
Regulatory finalization of severe late fee restrictions without offset.MonitorDeterioration versus the report thesis

§3 Financial history

Income statement — last six periods
Line itemT−0T−1T−2T−3T−4CAGR
Period2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Revenue$30.44B$34.25B$36.79B$39.11B$53.43B+15.1%
Gross profit
Operating income
Net income$12.39B$7.36B$4.89B$4.75B$2.45B-33.3%
EPS (diluted)$26.94$17.91$11.95$11.59$4.03-37.8%
EBITDA
R&D
SG&A$10.29B$12.44B$13.31B$13.96B$18.36B+15.6%

Quality scores

OCF / Net income
11.3×
>1 indicates high earnings quality
Accounting quality gate
Pass
Sector-adjusted gate
ROIC
Return on invested capital
§3

Numbers analysis

Individual subscribers — §4 onwards11 more sections

Read the full analysis — 11 more sections.

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

Full report for every covered ticker
24 months of rating archive
Watchlist briefings + rating-change alerts
PDF + DOCX export in any language
Start free trial
Cancel anytime.
FAQ

COF — frequently asked questions

  1. Based on our latest analysis, COF looks meaningfully undervalued. The current price is $189 versus a composite fair-value midpoint of $221 (range $143–$290), which implies roughly 16.4% upside to the midpoint.
Related coverage

Names readers of COF also follow

Same archetype: financial
Same sector: Financials