Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
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.
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..
A prolonged global market downturn drastically reduces Assets Under Custody/Administration (AUC/A), directly compressing fee-based revenue streams below fixed operating costs.
Central banks aggressively cut interest rates faster than expected, severely compressing net interest margins on uninvested cash balances.
G-SIB regulatory framework adjustments force significant increases in required equity capital, depressing ROE and residual income valuations.
| Concepto | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| Ingresos | $15.63B | $16.19B+3.6% | $17.34B+7.1% | $18.26B+5.3% | $19.76B+8.2% | +6.0% |
| Beneficio bruto | — | — | — | — | — | — |
| Beneficio operativo | — | — | — | — | — | — |
| Beneficio neto | $3.76B | $2.56B-31.9% | $3.30B+28.9% | $4.53B+37.3% | $5.55B+22.5% | +10.2% |
| BPA (diluido) | — | $2.90 | $4.00 | $5.80 | $7.40 | +26.4% |
| EBITDA | — | — | — | — | — | — |
| I+D | — | — | — | — | — | — |
| SG&A | $6.34B | $6.80B | $7.10B | $6.89B | $6.95B | +2.3% |
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.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
