Bank of New York Mellon Corp (BNY-PK)
State Commercial Banks · Financial Services · $101.9B
Intrinsic Value (Consensus)
$169.03
Current Price
$148.00
Margin of Safety
+14.2%
14.2% Below Intrinsic Value
Value: $169
Price: $148
Valuation Model Estimates
Current Price: $148.00
DCF (Discounted Cash Flow)
$352.75
Graham Number
$103.54
Earnings Power Value
$71.84
Relative Value (P/E)
$148.00
Dividend Discount Model
Not applicable
—
Consensus Value
$169.03
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.40
- EPS (Forward)
- $8.88
- Book Value
- $64.39
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.5%
- Debt/Equity
- 72%
- Revenue Growth
- 7.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance