investorscraft@gmail.com

Intrinsic ValueThe Bank of New York Mellon Corporation (0HLQ.L)

Previous Close£119.58
Intrinsic Value
Upside potential
Previous Close
£119.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Bank of New York Mellon Corporation (BNY Mellon) operates as a global financial services leader, specializing in securities services, investment management, and wealth solutions. Its diversified segments—Securities Services, Market and Wealth Services, Investment and Wealth Management—cater to institutional and high-net-worth clients, offering custody, clearing, liquidity management, and asset management. The firm’s deep-rooted expertise in trust and depositary services, combined with its technology-driven middle-office solutions, positions it as a critical infrastructure provider for asset managers, insurers, and sovereign entities. BNY Mellon’s market strength lies in its scale, global footprint, and integrated service offerings, which foster sticky client relationships. As a custodian for over $46 trillion in assets, it holds a dominant position in securities servicing, competing with State Street and JPMorgan Chase. Its wealth management arm targets ultra-high-net-worth individuals, differentiating through bespoke estate planning and private banking. The company’s focus on data analytics and ESG-linked solutions aligns with evolving institutional demands, reinforcing its relevance in a digitizing financial ecosystem.

Revenue Profitability And Efficiency

BNY Mellon reported $18.3 billion in revenue for FY 2024, with net income of $4.5 billion, reflecting a robust 24.7% net margin. Diluted EPS stood at $5.80, supported by disciplined cost management and fee-based revenue streams. Operating cash flow of $687 million was offset by significant capital expenditures ($1.47 billion), likely tied to technology upgrades and regulatory compliance. The firm’s asset-light model ensures high returns on equity, though revenue growth remains tempered by low-interest-rate environments.

Earnings Power And Capital Efficiency

The company’s earnings derive from stable fee income (70% of revenue), insulating it from market volatility. Its securities lending and foreign exchange services contribute to high-margin ancillary revenues. Capital efficiency is evident in its $101.9 billion cash position against $45.4 billion debt, with ample liquidity to fund strategic initiatives. The CET1 ratio, though undisclosed here, historically aligns with peer benchmarks, reflecting prudent risk management.

Balance Sheet And Financial Health

BNY Mellon maintains a fortress balance sheet, with $101.9 billion in cash and equivalents against $45.4 billion total debt. Its low leverage ratio (debt-to-equity ~0.45x) underscores financial resilience. The firm’s custodial liabilities are largely non-recourse, mitigating balance sheet risks. Regulatory capital ratios remain robust, though specifics for FY 2024 are pending.

Growth Trends And Dividend Policy

Organic growth is driven by secular trends in asset servicing and ESG investing, though revenue CAGR has been modest (~3% annually). The dividend payout ratio (~32%) is sustainable, with a $1.88 per share dividend yielding ~3.2%. Share buybacks are likely prioritized over aggressive dividend hikes, given capital flexibility.

Valuation And Market Expectations

At a $63.9 billion market cap, BNY Mellon trades at ~14x P/E, a discount to asset manager peers. Investors likely price in slower growth versus pure-play asset managers, but its custodial moat justifies a premium to regional banks. Implied expectations include mid-single-digit revenue growth and sustained buybacks.

Strategic Advantages And Outlook

BNY Mellon’s custodial scale, sticky client base, and technology investments underpin its competitive edge. Near-term headwinds include fee compression and rising tech costs, but long-term opportunities in private markets and ESG analytics are compelling. Management’s focus on operational efficiency and strategic acquisitions should bolster earnings stability.

Sources

Company 10-K filings, investor presentations, Bloomberg data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount