Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
STT — frequently asked questions
Is State Street Corporation overvalued?
In our latest published analysis dated 2026-10-02, STT trades close to fair value. The price recorded at analysis is 176 USD versus our fair value of 175 USD; the high endpoint is presented separately as potential value of 214 USD. That implies roughly 0.9% downside to fair value at that date.
Our latest published report, analyzed 2026-10-02, gives STT a fair value of 175 USD and a potential value of 214 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for State Street Corporation's archetype; it is a dated research output, not a live price.
Should I buy STT now?
Our latest published rating for STT, analyzed 2026-10-02, is Hold. State Street Corporation trades close to fair value at the analysis-date price of 176 USD versus fair value of 175 USD; potential value is 214 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for STT?
The dedicated bear-case section in our report analyzed 2026-10-02 documents State Street Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is STT's rating?
Our latest published rating for STT, analyzed 2026-10-02, is Hold, with a published moat assessment of 7/10 (Narrow). It reflects our fair value of 175 USD, the potential value of 214 USD, and the price recorded at analysis (176 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyHold
Giá so với giá trị
Giá
$176.34
Giá trị hợp lý
$174.77
Giá trị tiềm năng
$214.28
Tính đến
2026-10-02
Vì sao luận điểm có thể đúng
Acceleration of operating margin expansion toward 28% and beyond, driven by rapid capital expenditure normalization from $1,055M in FY2025 toward maintenance levels alongside full realization of $750M in gross productivity savings, unlocking higher free cash flow and boosting share repurchases toward our Potential value of $214.28.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Consolidated operating margin falling below 23.76% (a 300 bps contraction from FY2025's 26.76%) or full-year expense growth sustaining above 8%.
We maintain a Hold rating on State Street Corporation with a Fair value of $174.77, as the shares traded at $176.34 on October 2, 2026, fully reflecting its resilient custody franchise against near-term operating expense expansion,.4
We maintain a Hold rating on State Street Corporation. For an investor, this recommendation reflects a balanced risk-reward profile where the equity is fairly priced relative to its fundamentals, indicating that existing holdings should be retained while awaiting either a wider discount or clearer evidence of operating expense deceleration.
On the analysis date of October 2, 2026, State Street shares closed at $176.34. Our valuation establishes a Fair value of $174.77 and a Potential value of $214.28. The stock trades at a 0.90% premium to Fair value (representing an implied return of -0.89%), sitting virtually in line with , while Potential value indicates up to 21.5% upside under accelerated custody fee growth and .
The primary risk to our thesis is persistent custody fee compression and wage inflation eroding operating profitability. In Q2 2026, management raised full-year expense growth expectations to roughly 8% from 5% to 6% due to higher investment spend,. If ongoing technology reinvestment and client fee rebidding reduce operating margin below 23.76% compared to 26.76% in FY2025, diluted earnings per share would fall short of the consensus expectation of $13.73 in FY2026 and $15.40 in FY2027, forcing a downward revaluation.1,4,5
The principal driver supporting upside is the normalization of technology capital intensity combined with platform operating leverage. State Street generated $11,898M in operating cash flow in FY2025 after absorbing $1,055M in peak capital expenditures. As cloud migrations conclude and $750M in gross productivity savings take hold,, operating margins can expand toward 27.5%, generating substantial free cash flow to accelerate share buybacks beyond the historical reduction from 396.09M shares in FY2016 to 289.02M shares in FY2025, propelling per-share intrinsic value toward Potential value of $214.28.4,5,7
Entrenched Institutional Custody Platform and High Switching Costs
Investment Servicing generated $6,681M in FY2025 (47.9% of total revenue), deeply embedded in client workflows where migration carries severe operational friction, supporting durable fee generation.8
After peak capital spending of $1,055M in FY2025, tech reinvestment is slated to moderate toward maintenance levels, facilitating operating margin expansion from 26.76% toward 27.5% aided by $750M in gross productivity savings.4,5,7
Consistent Capital Return via Aggressive Share Count Reduction
We rate State Street Corporation a Hold because the stock trades within 1% of our Fair value of $174.77, balancing entrenched institutional custody switching costs against elevated near-term expense growth,.
Tổng quan công ty
STATE STREET CORP operates in a highly competitive environment in all areas of its business globally. As its businesses grow and markets and new technologies, including artificial intelligence, evolve, the company may encounter increasing and new forms of competition around the world. STATE STREET CORP designs its information and systems access restrictions referencing the National Institute of Standards and Technology 800-53R5 and NIST CSF 2.0 Framework and use the supplemental requirements as implementation guidance. Its information security policies and standards are reviewed and updated for new regulatory changes and/or mandates. These standards are applicable to all corporate functions, business units, subsidiaries and controlled affiliates across the enterprise.
Its operations are organized into two lines of business, which represent its reportable segments: Investment Servicing and Investment Management, which are defined based on products and services provided. The results of operations for these lines of business are not necessarily comparable with those of other companies, including companies in the financial services industry.
§2 Kịch bản tiêu cựcEN
In a comprehensive stress test scenario, State Street's fee base experiences severe contraction as lower global equity and bond market levels depress assets under custody and administration. Simultaneously, rapid central bank interest rate cuts reduce net interest margin below management's guided range of 110-115 basis points. Compounding this revenue headwind, ongoing operational and technology commitments prevent capital expenditures from falling below $1,055M, while expense growth remains elevated following management's upward revision to roughly 8%. Under these stress conditions, operating margin compresses toward the FY2023 trough of 19.39%, diluted EPS drops below $11.50, and owner earnings contract, forcing a halt to share repurchases and driving intrinsic valuation toward a downside target of $122.19.
Under the bear case, persistent institutional pricing concessions and aggressive insourcing by mega asset managers erode core custody fee margins across Investment Servicing. Lower global equity asset levels diminish servicing revenue, while rapid policy rate cuts compress net interest margin below guided ranges. Simultaneously, ongoing core modernization and regulatory compliance commitments prevent capex from falling below $1.0B, while expense growth stays elevated following management's 8% guidance revision. Operating margins compress toward cyclical lows, slowing cash generation and curbing share repurchases.
Các cách luận điểm này có thể đổ vỡ
Severe custody fee compression and wage inflation erode operating profitability across core servicing
In FY2025, operating income was $3,731M on $13,944M revenue (26.76% margin),. In FY2023, operating margin contracted to 19.39%. In Q2 2026, management raised expense growth outlook to roughly 8%. Persistent technology investments and custody fee compression reducing operating margin by 300 bps below FY2025 levels (to 23.76%) triggers severe profit degradation.4,5,7
FV impact
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Indicates inability to offset wage and technology expenses with fee pricing or productivity savings, reversing positive operating leverage.
Hiện tại:26.76% (FY2025 reported)
Cảnh báo nếuBelow 23.76% (300 bps contraction)
02
§3 Lợi thế cạnh tranhEN
Narrow
State Street Corporation possesses a defensible, narrow economic moat rooted in its dominant global position in institutional custody, fund administration, and investment servicing. Core Investment Servicing revenue ($6,681M in FY2025) accounts for 47.91% of consolidated revenue ($13,944M), embedding the firm as essential operational plumbing for sovereign wealth funds, asset managers, and pension plans worldwide. Institutional clients face formidable switching costs, as transitioning complex accounting ledgers, custody arrangements, and collateral frameworks entails multi-year execution timelines and substantial operational and reputational risk.
The moat is further bolstered by scale economies in transaction processing and technology infrastructure. In FY2025, State Street deployed $1,055M in capital expenditures (1.9x D&A of $554M), funding cloud architecture modernization and automated middle-office capabilities. These investments allow State Street to process trillions of dollars in daily fund transactions at operating margins of 26.76% ($3,731M operating income), creating a barrier that sub-scale institutions cannot overcome without prohibitive unit costs. Furthermore, management's One State Street strategy bridges custody with Investment Management ($2,568M revenue) and digital ecosystem solutions, including tokenized money market funds.
Despite these structural advantages, the moat rating is constrained to Narrow rather than Wide due to persistent pricing concessions and high structural reinvestment demands. Mega asset managers continue to consolidate and exert negotiating leverage during periodic RFP rebids, while the need to continuously refresh regulatory compliance systems and cyber defenses absorbs substantial cash flow. With an FY2025 return on equity of 10.58% modestly outpacing the moderate cost of equity of 10.163%, State Street generates sustainable economic profit, but lacks the unconstrained pricing power characteristic of a Wide moat franchise.
Lợi nhuận kinh tế
In FY2025, State Street generated GAAP net income of $2,945M on average stockholders' equity of approximately $27,841M, translating to a return on equity of 10.58%. This return moderately exceeds the computed moderate cost of equity of 10.163%, reflecting positive economic profit generation. However, the modest spread over the hurdle rate reflects the capital-intensive nature of regulatory compliance, substantial wholesale debt of $29,805M, and the competitive requirement to reinvest over $1.0B annually in technological infrastructure.2,4,7
7/ 10
Narrow
Sources of advantage
01High Switching Costs — State Street's Investment Servicing segment generated $6,681M in FY2025 revenue, accounting for 47.91% of consolidated revenue ($13,944M). Custody and fund accounting systems are deeply embedded in institutional clients' core workflows, creating multi-year onboarding cycles and high operational disruption risk that deter client defection.Wide
02Economies of Scale — Operating with global scale allows State Street to spread massive infrastructure and technology investments—including $1,055M of capex in FY2025 —over a multi-trillion-dollar institutional asset base, sustaining operating margins of 26.76% in FY2025 ($3,731M ) while smaller regional servicers cannot match the required capital commitment.
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Institutional fee compression from mega asset manager consolidation and passive index concentration
high
12 to 24 months
Cross-selling high-value Alpha front-to-back solutions, private markets alternative administration, and digital asset servicing mandates,.5
The highlighted cell is Fair value when every assumption sits at its base level ($174.77). Each row and column shows what Fair value becomes when one assumption moves.
Share repurchases contract diluted share count by 3.0% in FY2026, tapering to 1.0% in FY2030.
Effective operating tax rate is held constant at 19.76%, and exit terminal multiple is set at 12.0x.2
The base case represents the modal expected path, where State Street executes on steady organic growth across core Investment Servicing ($6,681M in FY2025) and Investment Management ($2,568M). Pretax margin expands toward management's 32% objective, driven by positive operating leverage and $750M in productivity initiatives, partially offset by planned expense growth of roughly 8%. Capital intensity steps down gradually from 1.9x D&A toward 10% reinvestment of NOPAT, while disciplined share buybacks continue at ~$1.2B annually. Discounted at a moderate cost of equity of 10.163% and anchored on a 12.0x exit multiple, this yields the house Fair value of $174.77.2,5,8
Revenue growth expands at 14.1% in FY2026 and sustains 6.0% to 7.0% through FY2028-FY2030, exceeding consensus FY2027 revenue expectations of $16,768M.
§7 Cây quyết định lợi nhuậnEN
Vượt
Upgrade the rating; Re-examine organic servicing fee momentum, check net new business inflows, and evaluate whether positive operating leverage is sustainable across upcoming reporting periods.
Kích hoạt: Servicing fee growth accelerating above consensus projections alongside net interest margin outperformance and pretax margin expansion.
An upside operational surprise demonstrating accelerating institutional mandate onboarding, resilience against custody fee compression, and operating leverage exceeding management guidance would warrant upgrading the rating to Buy and lifting the valuation target closer to $214.28.
Đúng kỳ vọng
Maintain Hold; Maintain existing portfolio weighting, verify that productivity savings offset expense inflation, and monitor capital return pacing through share repurchases.
Kích hoạt: Operating performance tracking management guidance with net interest margin within the projected corridor and modest positive operating leverage.
When operating results align with guided expectations, the shares trade close to Fair value at $174.77, offering balanced risk-reward relative to $176.34, which justifies maintaining the house Hold rating.
Kích hoạt: Servicing revenue contracting organically, net interest margin compressing below guided levels, or expense growth accelerating beyond raised guidance.
A material shortfall in servicing fee generation or sharp compression in net interest margin would indicate intensified competitive fee concessions and elevated structural operating costs, necessitating a rating downgrade to Reduce.
Chất lượng lợi nhuận
Earnings quality is solid, underpinned by high cash conversion where operating cash flow substantially exceeds reported net income. Revenue is predominantly recurring, driven by contractual institutional servicing fees and investment management fees. Accounting bases are consistent, accruals remain low, and earnings are free from non-operational distortion, although management guidance reflects elevated expense growth tied to strategic investments.
Hiện tạiSupported by multi-asset custody wins and private markets alternative administration expansion, partially counterbalanced by institutional pricing discussions.
Vì sao quan trọng
Servicing fees constitute the primary revenue engine; organic expansion demonstrates net mandate wins and pricing power, driving top-line growth and operating leverage.
State Street generates strong cash conversion characteristic of top-tier trust banks. In FY2025, operating cash flow reached $11,898M and free cash flow was $10,843M, reflecting substantial institutional operational deposit liquidity alongside fee collections. Deducting estimated maintenance capex of $685.75M (65% of $1,055M total FY2025 capex) from net income ($2,945M) plus depreciation ($554M) yields normalized owner earnings of $2,813.25M ($10.24 per share). This solid cash generation comfortably covers dividends ($3.68 per share) and funds recurring share repurchases.6,7
Return on tangible common equity (ROTCE) expanded to roughly 20% at the end of FY2025 and reached approximately 23% in 2026 excluding notable items, driven by ten consecutive quarters of positive operating leverage and pretax margin expansion to 32%. FY2025 reported return on equity was 10.58% based on GAAP net income of $2,945M on $27,841M equity, while normalized ROE stands at 12.44%. The upward trajectory reflects productivity realization ($750M gross savings) and steady organic revenue growth.
State Street's normalized ROE of 12.44% (and reported FY2025 ROE of 10.58%) exceeds the computed moderate cost of equity (Ke) of 10.163% (derived from risk-free rate of 5.26%, ERP of 4.14%, and adjusted of 1.1843). This positive return spread confirms economic value creation, though the modest spread reflects wholesale ($29,805M debt) and banking capital requirements.
Doanh thu mới nhất13,9 T US$CAGR doanh thu +3,5%
Biên hoạt động26,8%10 kỳ tài chính
Dòng tiền tự do mới nhất10,8 T US$FY2025
Nợ ròng10,7 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.30 thg 6, 2026
StockMarketAgent.AI
Doanh thu6 T US$Giá vốn doanh thu−2 T US$Lợi nhuận gộp4 T US$Chi phí hoạt động−2,7 T US$Lợi nhuận hoạt động1,4 T US$Các khoản ngoài hoạt động và thuế−305 Tr US$Lợi nhuận ròng1,1 T US$
Dữ liệu lịch sử tài chính
Doanh thu
6.031.000.000 US$
Giá vốn doanh thu
1.983.000.000 US$
Lợi nhuận gộp
4.048.000.000 US$
Chi phí hoạt động
2.659.000.000 US$
Lợi nhuận hoạt động
1.389.000.000 US$
Các khoản ngoài hoạt động và thuế
-305.000.000 US$
Lợi nhuận ròng
1.084.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản366 T US$Tiền mặt4,4 T US$Tài sản ngắn hạn190,1 T US$Tổng nợ phải trả338,2 T US$Nợ ngắn hạn279 T US$Vốn chủ sở hữu27,8 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
366.047.000.000 US$
Tiền mặt
4.433.000.000 US$
Tài sản ngắn hạn
190.104.000.000 US$
Tổng nợ phải trả
338.206.000.000 US$
Nợ ngắn hạn
279.012.000.000 US$
Vốn chủ sở hữu
27.841.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng2,9 T US$Khấu hao và phân bổ+554 Tr US$Thù lao bằng cổ phiếu+286 Tr US$Điều chỉnh hoạt động khác+8,1 T US$Dòng tiền hoạt động11,9 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ3,1 T US$Dòng tiền hoạt động+11,9 T US$Dòng tiền đầu tư−13 T US$Dòng tiền tài chính+2,4 T US$Tiền cuối kỳ4,4 T US$
11,9 T US$ − 1,1 T US$Dòng tiền tự do 10,8 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
2.945.000.000 US$
Dòng tiền vào từ hoạt động
11.898.000.000 US$
Khấu hao và phân bổ
554.000.000 US$
Thù lao bằng cổ phiếu
286.000.000 US$
Điều chỉnh hoạt động khác
8.113.000.000 US$
Dòng tiền hoạt động
11.898.000.000 US$
Tiền sẵn có
17.424.000.000 US$
Tiền đầu kỳ
3.145.000.000 US$
Dòng tiền vào từ tài chính
2.381.000.000 US$
Dòng tiền ra từ đầu tư
12.991.000.000 US$
Capex
1.055.000.000 US$
Hoạt động đầu tư khác
11.936.000.000 US$
Tiền cuối kỳ
4.433.000.000 US$
Dòng tiền đầu tư
-12.991.000.000 US$
Dòng tiền tài chính
2.381.000.000 US$
Doanh thu theo khu vựcTỷ trọng trong tổng doanh thu của 2025-12-31.
13,9 T US$Tổng doanh thu
Doanh thu theo khu vựcTỷ trọng
United States8 T US$57,4%+6,6% so với cùng kỳ
Non Us5,9 T US$42,6%+8,2% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2026-02-19 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo khu vực
Doanh thu theo khu vực
Doanh thu
Tỷ trọng
so với cùng kỳ
United States
8 T US$
57,4%
6,6%
Non Us
5,9 T US$
42,6%
8,2%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-02.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
10,2 T US$
3 T US$
2,1 T US$
2,3 T US$
1,7 T US$
613 Tr US$
679 Tr US$
13 Tr US$
1,4 T US$
723 Tr US$
—
4,2 T US$
-6,4 T US$
—
1,2 T US$
66,2 T US$
17,4 T US$
20,8%
—
5,2%
—
2017-12-31
11,3 T US$
4,1 T US$
2,2 T US$
6,9 T US$
6,3 T US$
637 Tr US$
1,1 T US$
258 Tr US$
1,3 T US$
768 Tr US$
—
48 Tr US$
-6,2 T US$
1,2 T US$
2 T US$
63,5 T US$
15,6 T US$
26,6%
—
4,8%
—
2018-12-31
12,1 T US$
4,3 T US$
2,6 T US$
10,2 T US$
9,6 T US$
609 Tr US$
1,2 T US$
307 Tr US$
350 Tr US$
828 Tr US$
—
-4,5 T US$
-4,5 T US$
2 T US$
3,2 T US$
53,9 T US$
15,3 T US$
25,6%
—
5,1%
—
2019-12-31
11,8 T US$
4 T US$
2,2 T US$
5,7 T US$
5 T US$
730 Tr US$
1,3 T US$
1 Tr US$
1,6 T US$
930 Tr US$
—
-2,6 T US$
-3 T US$
3,2 T US$
3,3 T US$
59,5 T US$
14,5 T US$
23,1%
—
5,7%
—
2020-12-31
11,7 T US$
4,4 T US$
2,4 T US$
3,5 T US$
3 T US$
560 Tr US$
1,5 T US$
84 Tr US$
515 Tr US$
889 Tr US$
—
-65,5 T US$
62,2 T US$
3,3 T US$
3,5 T US$
66,4 T US$
21,2 T US$
24,8%
—
3,3%
—
2021-12-31
12 T US$
4,7 T US$
2,7 T US$
-6,7 T US$
-7,5 T US$
811 Tr US$
1,6 T US$
-90 Tr US$
900 Tr US$
866 Tr US$
—
-2,2 T US$
9 T US$
3,5 T US$
3,6 T US$
77 T US$
15,2 T US$
26,4%
—
4,5%
—
2022-12-31
12,1 T US$
4,5 T US$
2,8 T US$
12 T US$
11,2 T US$
734 Tr US$
1,2 T US$
261 Tr US$
1,5 T US$
972 Tr US$
4,1 T US$
6,8 T US$
-18,4 T US$
3,6 T US$
4 T US$
44,5 T US$
18,3 T US$
27,4%
—
7,0%
—
2023-12-31
11,9 T US$
3,2 T US$
1,9 T US$
690 Tr US$
-126 Tr US$
816 Tr US$
882 Tr US$
220 Tr US$
3,8 T US$
970 Tr US$
5,2 T US$
12,7 T US$
-13,4 T US$
4 T US$
4 T US$
48,6 T US$
24,4 T US$
19,4%
—
10,8%
—
2024-12-31
13 T US$
4 T US$
2,7 T US$
-13,2 T US$
-14,1 T US$
926 Tr US$
605 Tr US$
—
1,3 T US$
1 T US$
10,7 T US$
-39,5 T US$
51,8 T US$
4 T US$
3,1 T US$
21,6 T US$
36,8 T US$
26,1%
—
11,1%
—
2025-12-31
13,9 T US$
4,3 T US$
2,9 T US$
11,9 T US$
10,8 T US$
1,1 T US$
554 Tr US$
286 Tr US$
1,2 T US$
1,1 T US$
-4,4 T US$
-13 T US$
2,4 T US$
3,1 T US$
4,4 T US$
19,1 T US$
29,8 T US$
26,8%
—
10,4%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
State Street CorporationSTT
Giá / giá trị hợp lý
Giá trị hợp lý174,77 US$Report-date price176,34 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư62 / 100
Ameriprise Financial, Inc.AMP
Giá / giá trị hợp lý
Giá trị hợp lý609,31 US$Report-date price490,91 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư72 / 100
Blackstone Inc.BX
Giá / giá trị hợp lý
Giá trị hợp lý99,65 US$Report-date price117,21 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư64 / 100
State Street CorporationSTT
Giá / giá trị hợp lý
Giá trị hợp lý174,77 US$Report-date price176,34 US$
State Street Corporation (STT) trades at 11.9x forward earnings against a peer median of 12.3x. The comparison uses 4 peers: Ameriprise Financial Inc., Blackstone Inc., BlackRock Inc. and The Allstate Corporation, as of 2026-10-02.
§10 Ngành và chu kỳEN
Pha chu kỳ
Peak
State Street experienced a multi-year surge in technology capital expenditures, growing from $816M in FY2023 to $926M in FY2024 and reaching $1,055M in FY2025. This represents 1.90x depreciation and amortization ($554M) and 7.55% of revenue, compared to an industry capex-to-revenue benchmark of 21.0% (which reflects asset-heavy financial segments).7
Chu kỳ tăng giá
In an expansionary industry cycle, rising global equity and fixed income valuations mechanically inflate assets under custody and administration, driving double-digit servicing fee expansion. Heightened institutional trading velocity accelerates FX and securities lending revenue, while expanding capital market issuance fuels rapid adoption of ETF servicing and private market alternative administration. Stable to higher short-term rates allow custody banks to maintain healthy net interest margins on institutional operational deposits, generating operating leverage that widens pretax margins toward 32%.
Chu kỳ giảm giá
In a contractionary cycle, prolonged market drawdowns diminish institutional asset values, reducing basis-point custody fees across Investment Servicing ($6,681M in FY2025). Rapid policy rate cuts squeeze net interest margins below 110 bps, while client deposit flight increases interest expense ($8,684M in FY2025). Furthermore, cost-cutting asset managers intensify RFP rebidding, forcing custody fee concessions that compress operating margins toward cyclical lows, similar to the 19.39% margin observed in FY2023.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Institutional Proliferation of ETFs and Alternative Private Market Assets
positive
Institutional asset managers are expanding into complex private market funds and transparent ETF structures, demanding sophisticated accounting, administration, and middle-office services that command higher fee rates than commoditized public custody.
Digital Asset Infrastructure, Collateral Mobility, and Tokenization
positive
The migration of cash equivalents and fund units to on-chain rails creates new opportunities for custody banks. State Street's launch of tokenized money market fund servicing and stablecoin reserve management establishes early market leadership,.
Định vị
State Street is well-positioned as an essential global systemic custodian, deriving 47.91% of revenue from core Investment Servicing ($6,681M in FY2025) and maintaining significant geographic diversification with 42.57% of revenue generated internationally ($5,936M). While exposed to custody fee compression, its One State Street strategy integrates custody, markets, and investment management ($2,568M), allowing it to capture client wallet share and defend its 26.76% operating margin against peer competition.4,8
§11 Quản lý vị thếEN
Quy mô vị thế
3-4%
State Street's share price of $176.34 as of October 2, 2026 sits within 0.89% of the Fair value estimate of $174.77, warranting a Hold rating. The business possesses a stable narrow moat supported by high switching costs in core Investment Servicing ($6,681M revenue) and ten consecutive quarters of positive operating leverage. However, with fair value essentially equal to price, new capital commitment is not warranted at prevailing valuation levels. A 3-4% model weighting represents an established core holding for institutional investors seeking financial sector exposure with modest dividend yield ($3.68 per share) and steady share repurchase accretion.4,5,8
Rủi ro
Risk management focuses on monitoring interest rate sensitivity, credit quality of wholesale liabilities ($29,805M debt), and custody asset market beta. Position sizing should not exceed 4% of total equity assets given current fair value alignment. Rebalancing is triggered if macroeconomic volatility drives the share price into opportunistic accumulation bands or if quarterly checkpoints fail to confirm management's projected 500 bps of positive operating leverage in 2026.
Đợt vào lệnh
Mức
Hành động
Lý do
$150.00 - $155.00 (12-14% discount to Fair Value)
Initiate initial position build or add to existing allocation.
Brings forward P/E multiple down toward 10.0x-10.5x, providing an attractive risk-adjusted margin of safety against potential fee compression or deposit beta headwinds.
Re-evaluate expense discipline and downgrade operating margin trajectory in the baseline forecast.
§12 Quan điểm nhà đầu tưEN
Value Investor
Hold
At 11.89x forward P/E and a 0.90% premium to Fair value ($174.77), State Street is appropriately valued. A wider margin of safety is required before establishing an overweight position.4
Income & Dividend Investor
Hold
The current annual dividend of $3.68 per share is well-supported by $11,898M in FY2025 operating cash flow, offering stable income alongside ongoing share count reduction.7
Growth & Momentum Investor
Hold
While consensus projects strong EPS expansion to $13.73 in FY2026 and $15.40 in FY2027, raised expense guidance of ~8% caps near-term operating leverage upside.1,5
§14 Khuyến nghị cuối cùngEN
Hành động
Giữ
We recommend holding State Street Corporation at its October 2, 2026 price of $176.34. The stock trades essentially at our Fair value of $174.77 (-0.89% implied return), offering an equitable balance between core custody franchise resilience and near-term operating expense inflation,.4,5
While long-term capital intensity normalization and emerging digital asset solutions provide substantial Potential value ($214.28), the current valuation lacks the requisite margin of safety to justify new capital allocation under management's revised 8% expense growth trajectory.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Global equity bear market combined with net interest margin contraction triggers broad-based earnings collapse
Consensus FY2026 EPS is $13.73 and FY2027 is $15.40, compared to FY2025 reported EPS of $9.40. A 20% drawdown in global financial asset valuations combined with rate cuts compressing net interest margin (guided at 110-115 bps) drives diluted EPS below $11.50, converging valuation toward the DDM ($57.02) and forward earnings low ($93.59).1,5,7
FV impact
-3.7%
The analyst's bear scenario path and multiple as the base case
Trigger
Within 18 months
Custody bank derating from regulatory capital headwinds and sluggish organic growth drives exit multiple contraction
Current forward P/E is 11.89x and the model terminal multiple is 12.0x. Peer Ameriprise trades at 9.52x forward P/E and Allstate trades at 8.07x. Total debt of $29,805M and heightened Basel capital charges warrant a 20% multiple derating to 9.6x.3,4
03Global Regulatory and Distribution Intangibles — State Street generated $5,936M in FY2025 revenue from non-US jurisdictions (42.57% of consolidated revenue), supported by specialized trust and banking licenses across Europe and Asia-Pacific. Furthermore, new institutional product launches in digital asset servicing and tokenized money market funds, extend franchise reach into emerging institutional payment and collateral rails.Moderate
Prolonged technology capital expenditure inflation and execution risk in cloud migration
medium
12 to 36 months
Realization of $750M in gross productivity savings and transition of capital spending toward steady-state maintenance levels following peak investment of $1,055M in FY2025.5,7
Cross-border regulatory divergence and geopolitical fragmentation across non-US operations
medium
24 to 48 months
Maintaining deep local operational hubs and regulatory capital buffers across key international financial centers that generate $5,936M in non-US revenue.8
Operating margin expands beyond 28.0% as $750M in gross productivity savings more than offsets wage and technology spend.5
Capex intensity moderates from 7.55% of revenue ($1,055M in FY2025) toward 5.5%, freeing substantial cash flow for capital returns.7
Diluted EPS reaches or exceeds the upper-end consensus estimate of $15.84 in FY2027 and continues compounding through FY2030.1
Exit terminal P/E expands toward 14.5x, narrowing the multiple discount against asset manager peers.3
Under the bull case, accelerating institutional asset velocity and robust global market appreciation expand custody assets under management and administration, lifting Investment Servicing fee growth toward high single digits. Accelerated adoption of front-to-back Alpha solutions and digital ecosystem offerings—including tokenized money market fund administration and stablecoin reserve servicing, —enhances client retention and wallet share. Concurrently, capital expenditures normalize rapidly from peak levels toward historical maintenance rates, driving operating margins above 28% and supporting share repurchases exceeding $1.5B annually. This operational momentum supports intrinsic valuation reaching Potential value at $214.28.5
Hiện tạiManagement guidance projects net interest margin to hold within an established corridor despite changing policy interest rates.
Vì sao quan trọng
Net interest margin dictates the profitability of institutional client cash balances; changes in deposit costs directly affect consolidated net interest revenue.
Hiện tạiCapital intensity reflects an active multi-year investment phase in digital infrastructure, with future spending expected to moderate toward maintenance requirements.
Digital Asset Servicing and Tokenized Cash Initiatives
Hiện tạiClient onboarding is underway following selection by a major European asset manager, alongside proprietary on-chain cash product rollouts.
Vì sao quan trọng
Early wins in tokenized fund administration and stablecoin reserves provide emerging high-margin revenue optionality and institutional client retention.
Capital allocation prioritizes strategic technology investments and direct capital returns to shareholders while maintaining robust regulatory capital ratios. State Street deployed $1,055M into capital expenditures in FY2025 to build digital asset infrastructure, middle-office platforms, and cloud resilience. Concurrently, the company returned substantial capital via dividends ($3.68 per share) and share repurchases (~$1.2B annually), which reduced diluted share count by 27% since FY2016 (from 396.09M to 289.02M). Outstanding debt of $29,805M is managed within regulatory bank holding company capital standards.
Positive operating leverage across ten consecutive quarters demonstrates structural productivity discipline.
Operating income rose to $3,731M in FY2025 on revenue of $13,944M (26.76% margin),, recovering from 19.39% in FY2023, with management guiding to roughly 500 bps of positive operating leverage in 2026.
Validates operating leverage assumption in the house forecast schedule, supporting operating margin expansion to 26.8% in FY2026 and 27.5% by FY2028.
Capex increased sequentially from $816M in FY2023 to $926M in FY2024 and $1,055M in FY2025 (1.9x D&A), while operating cash flow remained exceptionally robust at $11,898M.
As cloud modernization projects finish, reinvestment rates ease from 16.0% toward 10.0%, expanding normalized owner earnings and supporting continued share repurchases.
Supports an ongoing net share reduction assumption of 2.0% to 3.0% annually, driving consensus EPS growth toward $13.73 in FY2026 and $15.40 in FY2027.
BlackRock, Inc.BLK
Giá / giá trị hợp lý
Giá trị hợp lý670,43 US$Report-date price1.084,83 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư65 / 100
The Allstate CorporationALL
Giá / giá trị hợp lý
Giá trị hợp lý443,87 US$Report-date price227,6 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư73 / 100
Biên
STT
State Street Corporation
$48.4B
11.9x
3.2x
12.4%
—
AMP
Ameriprise Financial Inc.
$43.5B
9.5x
2.2x
63.4%
30.7%
BX
Blackstone Inc.
$134.9B
15.1x
8.7x
31.4%
54.4%
BLK
BlackRock Inc.
$173.7B
16.6x
6.4x
15.6x
12.3%
35.1%
ALL
The Allstate Corporation
$56.7B
8.1x
0.8x
3.5x
46.1%
22.8%
Institutional Asset Manager Consolidation and Fee Deflation
negative
Consolidating global asset managers wield immense negotiating leverage, utilizing competitive vendor rebids and expected AI productivity gains to demand lower custody and servicing fee rates,.
$135.00 - $140.00 (20-23% discount to Fair Value)
Aggressively expand position weight toward high-conviction allocation limit (5-6%).
Reflects valuation levels that price in severe custody fee compression and cyclical equity market downturns, offering compelling upside toward Fair value.
Investment Servicing Organic Fee Growth
Organic revenue growth falling below 1.0% YoY for two consecutive quarters.
