Reduce. The stock trades at a substantial premium to its fundamental base-case valuation, offering an unfavorable risk-reward profile.
Bull: A soft landing enables BAC to maintain elevated net interest income without suffering severe credit losses, pushing valuation to $58.44 as fees simultaneously rebound.
Macro Hard Landing: A severe recession triggers a spike in consumer credit card defaults and commercial real estate losses, decimating tangible book value.
Reduce. The current $52.54 price bakes in unsustainably high normalized ROE (mid-teens) and an elevated terminal P/E, exposing investors to material downside risk against our $45.55 fair value estimate.
Position sizing playbook →| Market cap | $372.9B | |
|---|---|---|
| Revenue (ttm) | 109.6B | |
| Net income (ttm) | 30.3B | |
| EPS (ttm) | $4.02 | |
| Shares out | 7.1B | |
| P/E (trailing) | 12.7x | |
| P/E (forward) | 10.4x | |
| Dividend | $1.12 (2.18%) | |
| Volume | 36,106,284 | |
| Beta | 1.22 | |
| Price target | $60.6 | +18.1% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $89.11B | $94.95B | $102.77B | $105.86B | $113.10B | +6.1% |
| Gross profit | — | — | — | — | — | — |
| Operating income | — | — | — | — | — | — |
| Net income | $31.98B | $27.53B | $26.31B | $26.97B | $30.51B | -1.2% |
| EPS (diluted) | — | $3.19 | $3.08 | $3.21 | $3.81 | +4.5% |
| EBITDA | — | — | — | — | — | — |
| R&D | — | — | — | — | — | — |
| SG&A | $45.05B | $45.95B | $49.82B | $49.62B | $52.25B | +3.8% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Forward earnings | $49.38 | 55% |
| Residual income | $43.35 | 40% |
| Ddm | $20.98 | 5% |
| Reverse DCF | $0.00 | 0% |
| Discounted earnings | $77.01 | 0% |
| FCFF DCF | $0.00 | 0% |
| Multi stage moat fade | $77.45 | 0% |
| Owner earnings | $0.00 | 0% |
| Peg adjusted peer | $9.98 | 0% |
Recent company headlines from major financial publishers.
A soft landing enables BAC to maintain elevated net interest income without suffering severe credit losses, pushing valuation to $58.44 as fees simultaneously rebound.
Our base case implies a $45.55 fair value. The market currently prices in an overly optimistic 13.5x multiple and mid-teens ROE, exposing shares to a multiple contraction.
A severe recession spikes consumer defaults and compresses net interest margins, driving valuation down to $29.85 based on heavily depressed single-digit ROE.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Forward earnings | 55% | $49.4 | -3.8% | |
| Residual income | 40% | $43.4 | -15.5% | |
| Ddm | 5% | $21.0 | -59.1% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Discounted earnings | 0% | $77.0 | +50.1% | |
| FCFF DCF | 0% | $0.00 | -100.0% | |
| Multi stage moat fade | 0% | $77.5 | +50.9% | |
| Owner earnings | 0% | $0.00 | -100.0% | |
| Peg adjusted peer | 0% | $9.98 | -80.5% | |
| Composite FV (weighted) | 100% | $45.5 | -13.3% |
| Ke ↓ / g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.7% | $54.4 | $60.2 | $67.4 | $76.6 | $79.7 |
| 7.7% | $45.5 | $49.6 | $54.4 | $60.2 | $67.4 |
| 8.7% | $39.2 | $42.1 | $45.5 | $49.6 | $54.4 |
| 9.7% | $34.4 | $36.6 | $39.2 | $42.1 | $45.5 |
| 10.7% | $30.6 | $32.4 | $34.4 | $36.6 | $39.2 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 5.8 | |
| Balance Sheet | 11% | 5.0 | |
| Profitability | 11% | 6.5 | |
| Revenue Growth | 11% | 6.0 | |
| Risk Assessment | 11% | 6.0 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 4.5 | |
| Capital Efficiency | 11% | 4.0 |
Upcoming earnings date and setup when available.