Previous Close | $93.72 |
Intrinsic Value | $195.05 |
Upside potential | +108% |
Data is not available at this time.
The Bank of New York Mellon Corporation (BNY Mellon) operates as a global financial services company, specializing in investment management, custody, and asset servicing. Its core revenue model is driven by fee-based services, including asset servicing, clearing, and treasury services, which cater to institutional clients, corporations, and high-net-worth individuals. The firm’s diversified offerings position it as a leader in custody banking, with a strong foothold in cross-border transactions and securities servicing. BNY Mellon competes in a highly regulated and capital-intensive industry, where scale and operational efficiency are critical. Its market position is reinforced by long-standing client relationships, technological investments, and a reputation for reliability in complex financial infrastructure. The company’s focus on digitization and automation enhances its competitive edge in an evolving sector where margins are under pressure from low-interest-rate environments and fee compression. As a systemically important financial institution, BNY Mellon benefits from its role in global capital markets but faces regulatory scrutiny and capital adequacy requirements.
BNY Mellon reported $18.3 billion in revenue for FY 2024, with net income of $4.5 billion, reflecting a net margin of approximately 24.8%. Diluted EPS stood at $5.80, supported by disciplined cost management and stable fee income. Operating cash flow was $687 million, though capital expenditures of -$1.5 billion indicate significant reinvestment in technology and infrastructure. The firm’s efficiency ratio remains competitive within the custody banking sector.
The company’s earnings power is underpinned by recurring fee revenue, which provides stability amid market volatility. Return on equity and return on assets metrics are closely watched in the custody banking space, where scale and operational leverage are key. BNY Mellon’s capital efficiency is evident in its ability to generate steady earnings while maintaining regulatory capital buffers and supporting dividend payouts.
BNY Mellon maintains a robust balance sheet, with $101.9 billion in cash and equivalents against $45.4 billion in total debt. The firm’s liquidity position is strong, reflecting its role as a custodian and intermediary in global markets. Regulatory capital ratios remain above required thresholds, ensuring resilience in stress scenarios. The balance sheet structure aligns with its low-risk, fee-driven business model.
Growth is driven by organic expansion in asset servicing and selective acquisitions in technology and analytics. The company has a consistent dividend policy, with a $2.08 per share payout in FY 2024, supported by stable cash flows. Share repurchases may complement capital returns, though reinvestment in digital transformation remains a priority. Long-term growth hinges on market share gains in high-margin segments like wealth management.
BNY Mellon trades at a valuation reflective of its steady, low-growth profile, with investors pricing in its defensive characteristics. Market expectations center on margin expansion from cost efficiencies and incremental revenue growth in higher-fee businesses. The stock’s performance is closely tied to interest rate trends and global capital market activity, which influence custody and asset servicing demand.
BNY Mellon’s strategic advantages include its entrenched market position, technological investments, and diversified revenue streams. The outlook remains stable, with growth opportunities in ESG-driven asset servicing and digital asset infrastructure. However, macroeconomic headwinds, including interest rate volatility and regulatory changes, could pose challenges. The firm’s focus on innovation and client-centric solutions positions it well for long-term resilience.
10-K filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |