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
Đã phân tích: 2026-05-10Cập nhật tiếp theo: 2026-08-10Methodology v2.4Archetype: FinancialNYSE · Financials
View archive
Giá
$189.48
▲ +31.04 (+16.38%)
Giá trị hợp lý
$221
$221–$290
Khuyến nghị
Mua
confidence 88/100
Tiềm năng tăng
+16.4%
upside to fair value
Biên an toàn
$187.44
buy below · 15%
Vốn hóa thị trường
$117.9B
P/E fwd 7.8
Dự phòng tiếng AnhVI
Hiển thị bản gốc tiếng Anh trong khi đang dịch
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.

§1 Tóm tắt điều hành

  • 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 Kịch bản tiêu cực

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.

Các cách luận điểm này có thể đổ vỡ

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
Tín hiệu cảnh báo sớm cần theo dõi
Chỉ sốHiện tạiNgưỡng kích hoạt
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 Lịch sử tài chính

Báo cáo kết quả kinh doanh — sáu kỳ gần nhất
Khoản mụcT−0T−1T−2T−3T−4CAGR
Kỳ2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Doanh thu$30.44B$34.25B$36.79B$39.11B$53.43B+15.1%
Lợi nhuận gộp
Lợi nhuận hoạt động
Lợi nhuận ròng$12.39B$7.36B$4.89B$4.75B$2.45B-33.3%
EPS (pha loãng)$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%

Điểm chất lượng

OCF / Lợi nhuận ròng
11.3×
>1 cho thấy chất lượng lợi nhuận cao
Cổng chất lượng kế toán
Pass
Cổng điều chỉnh theo ngành
ROIC
Tỷ suất sinh lời trên vốn đầu tư
Phần 3

Numbers analysis

Người đăng ký cá nhân — từ §411 phần nữa

Đọc phân tích đầy đủ — 11 phần nữa.

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

Báo cáo đầy đủ cho mọi mã được phủ
Lưu trữ khuyến nghị 24 tháng
Bản tin watchlist + cảnh báo thay đổi khuyến nghị
Xuất PDF + DOCX bằng mọi ngôn ngữ
Bắt đầu dùng thử miễn phí
Hủy bất kỳ lúc nào.
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