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 The Bank of New York Mellon Corporation fair value $98–$123

BK
By StockMarketAgent.AI team· supervised by
Analisado: 2026-05-08Próxima atualização: 2026-08-08Methodology v2.4Archetype: FinancialNYSE · Financials
View archive
Preço
$130.85
▼ -32.46 (-24.81%)
Valor justo
$98
$98–$123
Classificação
Reduzir
confidence 88/100
Potencial de alta
-24.8%
upside to fair value
Margem de segurança
$83.63
buy below · 15%
Capitalização de mercado
$89.8B
P/E fwd 13.6
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

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

$130.85Price
FV $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
    Consensus relies on inappropriate industrial-style DCF models.

§2 Cenário pessimista

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 leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA..

Como esta tese pode falhar

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
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
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 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3T−4CAGR
Período2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Receita$15.63B$16.19B$17.34B$18.26B$19.76B+6.0%
Lucro bruto
Lucro operacional
Lucro líquido$3.76B$2.56B$3.30B$4.53B$5.55B+10.2%
LPA (diluído)$2.90$4.00$5.80$7.40+26.4%
EBITDA
P&D
SG&A$6.34B$6.80B$7.10B$6.89B$6.95B+2.3%

Pontuações de qualidade

OCF / Lucro líquido
1.21×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Pass
Limite ajustado ao setor
ROIC
Retorno sobre o capital investido
Seção 3

Numbers analysis

Alocação de capital

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

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

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

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
FAQ

BK — frequently asked questions

  1. Based on our latest independent 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
Same sector: Financials