BNY BNY Mellon
Intrinsic value$86.34
Price (at call)$154.67
Margin of safety
-44.2%
vs market (rating basis)
-9.8%
Model unavailable; showing baseline valuation.
⚠ LLM error: unbalanced JSON in response: '{\n "story": "BNY Mellon is the world\'s largest custodian with a ~$50T asset-servicing franchise, ~80% fee-based revenue, low credit risk for a G-SIB, and a balance sheet built for rates rather than l'; using baseline
The story
Value drivers
| Return on equity (normalized) | 15.0% |
| Book-value growth (Y1) | 6.9% |
| Terminal book growth | 3.0% |
| Beta | 1.05 |
| Failure probability | 0.0% |
| Cost of equity | 9.7% |
Valuation bridge
| PV of excess returns | 11.57B |
| PV of terminal excess | 7.53B |
| Equity value | 58.58B |
| ÷ shares → per share | $86.34 |
News
neutral +0.10 · 8 articles
- USB vs. BNY: Which Stock Should Value Investors Buy Now?
- Truist Financial Gains 15% in 6 Months: How to Play the Stock Now?
- 2 Surging Stocks with Solid Fundamentals and 1 That Underwhelm
- C Pushes Tokenized Deposits Deeper Into Asia With Japan Expansion
- BNY Mellon Oversees $62 Trillion in Client Assets. Custody Is the Quietest Fee Machine in Finance.
- The Bank of New York Mellon Corp. (BNY): Here’s Why Gabelli Likes This Financial Stock
- Will Truist's NII Growth Momentum Continue to Strengthen in 2026?
- Q2 Earnings Highs And Lows: BNY (NYSE:BNY) Vs The Rest Of The Custody Bank Stocks
Projected excess returns on equity
| Yr | Book equity | ROE | Excess return | PV |
|---|---|---|---|---|
| 1 | 39.48B | 15.0% | 2.09B | 1.90B |
| 2 | 42.19B | 14.6% | 2.08B | 1.73B |
| 3 | 44.91B | 14.3% | 2.05B | 1.55B |
| 4 | 47.61B | 13.9% | 2.00B | 1.38B |
| 5 | 50.27B | 13.5% | 1.92B | 1.21B |
| 6 | 52.86B | 13.2% | 1.83B | 1.05B |
| 7 | 55.35B | 12.8% | 1.71B | 895.73M |
| 8 | 57.73B | 12.4% | 1.58B | 751.00M |
| 9 | 59.96B | 12.1% | 1.42B | 615.83M |
| 10 | 62.02B | 11.7% | 1.24B | 490.90M |