Reduce. The current valuation embeds peak-cycle assumptions, leaving minimal margin of safety against mean-reverting credit costs or net interest margin compression. Our fair value estimate is $263.06.
Bull: Higher-for-longer interest rates sustain elevated Net Interest Income (NII), while a macroeconomic soft landing spurs a massive recovery in investment banking, advisory, and capital markets fees. Terminal P/E reaches 16x.
Severe Credit Cycle Reversion: A severe macroeconomic contraction leads to broad credit deterioration, spiking provisions for credit losses across consumer and commercial portfolios.
| Market cap | $820.7B | |
|---|---|---|
| Revenue (ttm) | 173.6B | |
| Net income (ttm) | 57.5B | |
| EPS (ttm) | $20.9 | |
| Shares out | 2.7B | |
| P/E (trailing) | 14.5x | |
| P/E (forward) | 13.0x | |
| Dividend | $6.00 (1.99%) | |
| Volume | 9,464,268 | |
| Beta | 1.02 | |
| Price target | $332 | +9.9% |
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 | $121.65B | $128.70B | $158.10B | $177.56B | $182.45B | +10.7% |
| Gross profit | — | — | — | — | — | — |
| Operating income | — | — | — | — | — | — |
| Net income | $48.33B | $37.68B | $49.55B | $58.47B | $57.05B | +4.2% |
| EPS (diluted) | $15.36 | $12.09 | $16.23 | $19.75 | $20.02 | +6.8% |
| EBITDA | — | — | — | — | — | — |
| R&D | — | — | — | — | — | — |
| SG&A | — | $45.55B | $51.06B | $56.33B | $60.02B | +7.1% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Residual income | $297 | 40% |
| Forward earnings | $264 | 50% |
| Ddm | $123 | 10% |
| Reverse DCF | $0.00 | 0% |
| FCFF DCF | $0.00 | 0% |
| Discounted earnings | $404 | 0% |
| Multi stage moat fade | $438 | 0% |
| Peg adjusted peer | $35.77 | 0% |
| Owner earnings | $0.00 | 0% |
Recent company headlines from major financial publishers.
Higher-for-longer interest rates sustain elevated Net Interest Income (NII), while a macroeconomic soft landing spurs a massive recovery in investment banking, advisory, and capital markets fees. Terminal P/E reaches 16x.
Our base case assumes a return to normalized credit costs and a slight compression in NIM as rates stabilize. The valuation is anchored by a 13.5x terminal P/E, yielding a $263 fair value, significantly below internal valuation cross-checks.
A severe macroeconomic contraction leads to broad credit deterioration and spiking provisions for credit losses, while aggressive central bank rate cuts simultaneously compress net interest margins. Value approaches $189.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Residual income | 40% | $297 | -1.6% | |
| Forward earnings | 50% | $264 | -12.7% | |
| Ddm | 10% | $123 | -59.3% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| FCFF DCF | 0% | $0.00 | -100.0% | |
| Discounted earnings | 0% | $404 | +33.8% | |
| Multi stage moat fade | 0% | $438 | +45.1% | |
| Peg adjusted peer | 0% | $35.8 | -88.2% | |
| Owner earnings | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $263 | -14.1% |
| Ke ↓ / g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.9% | $323 | $365 | $419 | $460 | $460 |
| 6.9% | $263 | $290 | $323 | $365 | $419 |
| 7.9% | $222 | $241 | $263 | $290 | $323 |
| 8.9% | $192 | $206 | $222 | $241 | $263 |
| 9.9% | $169 | $180 | $192 | $206 | $222 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 4.5 | |
| Management | 11% | 5.7 | |
| Balance Sheet | 11% | 5.0 | |
| Profitability | 11% | 7.5 | |
| Revenue Growth | 11% | 6.0 | |
| Risk Assessment | 11% | 6.0 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 3.5 | |
| Capital Efficiency | 11% | 4.0 |
Upcoming earnings date and setup when available.