investorscraft@gmail.com

Intrinsic Value of The Bank of New York Mellon Corporation (BK)

Previous Close$78.29
Intrinsic Value
Upside potential
Previous Close
$78.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %23.7NaN
Revenue, $19991NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m16663NaN
Operating income, $m3328NaN
EBITDA, $m5644NaN
Interest expense (income), $mNaN
Earnings before tax, $m3130NaN
Tax expense, $m768NaN
Net income, $m2362NaN

BALANCE SHEET

Cash and short-term investments, $m148060NaN
Total assets, $m405783NaN
Adjusted assets (=assets-cash), $m257723NaN
Average production assets, $m23121NaN
Working capital, $m-110730NaN
Total debt, $m72524NaN
Total liabilities, $m365042NaN
Total equity, $m40741NaN
Debt-to-equity ratio1.780NaN
Adjusted equity ratio-0.255NaN

CASH FLOW

Net income, $m2362NaN
Depreciation, amort., depletion, $m2316NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m15068NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1301NaN
Free cash flow, $m16369NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-110730
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount