Bank of New York Mellon Corp (BNY)
Asset Management · Financial Services · $98.9B
Intrinsic Value (Consensus)
$169.03
Current Price
$143.66
Margin of Safety
+17.7%
17.7% Below Intrinsic Value
Value: $169
Price: $144
Valuation Model Estimates
Current Price: $143.66
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%.
Health Score
B
72
Profitability
18/25
Strength
19/25
Valuation
19/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
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
- 1.06
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance