NORTHERN TRUST CORP (NTRSO)
State Commercial Banks · Financial Services · $32.3B
Intrinsic Value (Consensus)
$125.67
Current Price
$174.80
Margin of Safety
-28.1%
28.1% Above Intrinsic Value
Value: $126
Price: $175
Valuation Model Estimates
Current Price: $174.80
DCF (Discounted Cash Flow)
$374.06
Graham Number
$117.35
Earnings Power Value
$84.85
Relative Value (P/E)
$174.80
Dividend Discount Model
$9.64
Consensus Value
$125.67
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $8.74
- EPS (Forward)
- $8.91
- Book Value
- $70.02
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 13.4%
- Debt/Equity
- 11%
- Revenue Growth
- 6.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance