任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Bull: Robust global asset growth and sustained high interest rates propel both fee and net interest income, while operational leverage drives significant EPS expansion.
internal valuation cross-checks relies on inappropriate industrial-style DCF models.
Bank of New York Mellon (BK) is a leading global custody bank and asset servicer. Its primarily fee-based revenue model provides stability compared to traditional lending institutions, supported by massive assets under custody/administration (AUC/A). The base case assumes steady mid-single-digit asset growth, sustained net interest margins, and operational leverage driving modest EPS expansion.
Bank of New York Mellon (BK) is a leading global custody bank and asset servicer. Its primarily fee-based revenue model provides stability compared to traditional lending institutions, supported by massive assets under custody/administration (AUC/A). The base case assumes steady mid-single-digit asset growth, sustained net interest margins, and operational driving modest expansion.
High switching costs for institutional clients
Massive scale in custody and administration
internal valuation cross-checks relies on inappropriate industrial-style DCF models.
Reduce based on an unsupportable 31% premium to fundamental banking models.
The Bank of New York Mellon Corporation provides a range of financial products and services in the United States and internationally. It operates through Securities Services, Market and Wealth Services, Investment and Wealth Management, and Other segments. The Securities Services segment offers custody, trust and depositary, accounting, exchange-traded funds, middle-office solutions, transfer agency, services for private equity and real estate funds, foreign exchange, securities lending, liquidity/lending services, and data analytics. This segment also provides trustee, paying agency, fiduciary, escrow and other financial, issuer, and support services for brokers and investors. The Market and Wealth Services segment offers clearing and custody, investment, wealth and retirement solutions, technology and enterprise data management, trading, and prime brokerage services. This segment also provides integrated cash management solutions, including payments, foreign exchange, liquidity management, receivables processing, payables management, and trade finance, as well as U.S. government and global clearing, and tri-party services. The Investment and Wealth Management segment offers investment management strategies, investment products distribution, investment management, custody, wealth and estate planning, private banking, investment, and information management services. The Other segment provides corporate treasury, derivative and other trading, corporate and bank-owned life insurance, tax credit investment, other corporate investment, and business exit services. The company serves central banks and sovereigns, financial institutions, asset managers, insurance companies, corporations, local authorities and high net-worth individuals, and family offices. The Bank of New York Mellon Corporation was founded in 1784 and is headquartered in New York, New York.
A stress environment combining a 20% equity market drawdown and 200 bps of rate cuts would simultaneously hit fee revenues and net interest income, severely testing fixed-cost leverage.
A combination of declining asset values and falling interest rates severely compresses both primary revenue engines, while fixed costs heavily pressure margins.
A prolonged global market downturn drastically reduces Assets Under Custody/Administration (AUC/A), directly compressing fee-based revenue streams below fixed operating costs.
投資判断を弱める5つの変化です。
Negative top-line growth driven by falling custody and administration balances would compress servicing fee revenues, creating negative operating leverage against the bank's substantial fixed technology and administrative cost base.
現在:8.2% revenue growth for the period ended 2025-12-31
警戒条件Decelerates below 0.0% year-over-year over two consecutive quarters
High switching costs for institutional clients
Massive scale in custody and administration
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward path, then discount that future share value back to the analysis date.
Unavailable
FCF cliff sensitivity is not model-supported in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
Robust global asset growth and sustained high interest rates propel both fee and net interest income, while operational leverage drives significant EPS expansion.
Focus on AUC/A growth trajectories and net interest margin resilience.
Focus on AUC/A growth trajectories and net interest margin resilience.
Focus on AUC/A growth trajectories and net interest margin resilience.
Focus on AUC/A growth trajectories and net interest margin resilience.
Warning level: Decelerates below 0.0% year-over-year over two consecutive quarters. Negative top-line growth driven by falling custody and administration balances would compress servicing fee revenues, creating negative operating leverage against the bank's substantial fixed technology and administrative cost base.
Warning level: Declines below 20.0% across any fiscal year. Rapid margin erosion driven by declining deposit spreads would reduce profitability on uninvested client liquidity, substantially diminishing high-margin earnings contributions from the custody cash reinvestment ecosystem.
Warning level: Exceeds $7.5B over any trailing twelve-month period. Unchecked growth in technology infrastructure and compliance overhead would erode operating leverage gains, limiting margin expansion and constraining capital generation available for shareholder return programs.
Warning level: Falls below $4.0B over any trailing twelve-month period. Losing major custodial clients would erode core fee revenues and transaction volumes, driving down net earnings and reducing the scale advantages essential to maintaining pricing power in asset servicing.
Warning level: Federal banking regulators formally mandate an increase of >= 50 bps in required Tier 1 capital surcharges over any 12-month period. Higher mandated capital surcharges would trap additional equity on the balance sheet, depressing return on equity and restricting the capacity to return capital through share repurchases.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 総資産 | 472,300,000,000 |
|---|---|
| 現金 | 128,669,000,000 |
| 負債合計 | 427,492,000,000 |
| 株主資本 | 44,313,000,000 |
2026-05-08の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | 156.3億 | — | 37.6億 | 28.4億 | 16.2億 | 12.2億 | 18.7億 | — | 55.7億 | 13.2億 | 9.3億 | — | — | — | — | 1213.4億 | 266.8億 | — | — | — | — |
| 2022-12-31 | 161.9億 | — | 25.6億 | 150.7億 | 137.2億 | 13.5億 | 17.8億 | — | 1.2億 | 13.8億 | 55.9億 | — | — | — | — | 1073.6億 | 308.6億 | — | — | — | — |
| 2023-12-31 | 173.4億 | — | 33億 | 59.1億 | 46.9億 | 12.2億 | 18.9億 | — | 31億 | 14.9億 | 5億 | — | — | — | — | 1251.9億 | 317.4億 | — | — | — | — |
| 2024-12-31 | 182.6億 | — | 45.3億 | 6.9億 | -7.8億 | 14.7億 | 18億 | — | 30.6億 | 15.4億 | -1.7億 | — | — | — | — | 1019.4億 | 313.8億 | — | — | — | — |
| 2025-12-31 | 197.6億 | — | 55.5億 | 67.3億 | 51.8億 | 15.5億 | 18.5億 | — | 45.4億 | 16.9億 | 21億 | — | — | — | — | 1286.7億 | 343億 | — | — | — | — |
BK trades at 13.6x forward earnings against a peer median of 10.5x; 6 peers.
Mature, highly regulated capital return phase focused on dividends and buybacks.
Rising global asset values and higher interest rates expand fee and net interest revenue.
Market downturns and falling rates compress margins and reduce custody fees.
Mature, highly regulated capital return phase focused on dividends and buybacks.
Underweight or initiate short given the 25% downside to intrinsic value.
Cover shorts or re-evaluate near the fair value midpoint of $98.
internal valuation cross-checks relies on inappropriate industrial-style DCF models.
Technical banking models clearly point to structural overvaluation.
Reduce. The current valuation implies unrealistic growth and ignores structural banking model constraints.
Downside case: internal valuation cross-checks relies on inappropriate industrial-style DCF models.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
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.
Rapid margin erosion driven by declining deposit spreads would reduce profitability on uninvested client liquidity, substantially diminishing high-margin earnings contributions from the custody cash reinvestment ecosystem.
現在:28.1% for the period ended 2025-12-31
警戒条件Declines below 20.0% across any fiscal year
Unchecked growth in technology infrastructure and compliance overhead would erode operating leverage gains, limiting margin expansion and constraining capital generation available for shareholder return programs.
現在:$6.95B for the period ended 2025-12-31
警戒条件Exceeds $7.5B over any trailing twelve-month period
Losing major custodial clients would erode core fee revenues and transaction volumes, driving down net earnings and reducing the scale advantages essential to maintaining pricing power in asset servicing.
現在:$5.55B for the period ended 2025-12-31
警戒条件Falls below $4.0B over any trailing twelve-month period
Higher mandated capital surcharges would trap additional equity on the balance sheet, depressing return on equity and restricting the capacity to return capital through share repurchases.
現在:Stringent regulatory equity capital framework constraints as of 2026-05-08
警戒条件Federal banking regulators formally mandate an increase of >= 50 bps in required Tier 1 capital surcharges over any 12-month period
Use book value per share with normalized ROE, cost of equity, and terminal growth to derive a justified price-to-book value.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Solve for the growth rate that makes the model value equal the report-date share price.
| マージン |
|---|
| BK | The Bank of New York Mellon Corporation | $89.8B | 13.6x | 4.3x | — | — | |
| JPM | JPMorgan Chase & Co. | 13.0x | 4.7x | 16.5% | 43.7% | ||
| BAC | Bank of America Corporation | 10.4x | 3.4x | 10.6% | 36.0% | ||
| WFC | Wells Fargo & Company | 9.9x | 2.9x | 12.0% | 29.4% | ||
| C | Citigroup Inc. | 10.5x | 2.9x | 7.6% | 34.1% | ||
| BRK.B | Berkshire Hathaway Inc. Class B | 22.4x | 2.7x | -2.3x | 10.5% | 14.4% |
