Previous Close | $131.70 |
Intrinsic Value | $23.09 |
Upside potential | -82% |
Data is not available at this time.
Northern Trust Corporation operates as a leading financial services firm specializing in asset servicing, asset management, and wealth management. The company serves institutional and affluent clients globally, offering custody, fund administration, investment management, and fiduciary services. Its revenue model is fee-driven, with recurring income from long-term client relationships. Northern Trust distinguishes itself through a reputation for reliability, tailored solutions, and a focus on high-net-worth and institutional segments, positioning it as a trusted partner in complex financial ecosystems. The firm competes in a highly regulated industry, where scale, technology, and risk management are critical. Its market position is reinforced by a conservative approach, strong client retention, and a global footprint, particularly in North America and Europe. Unlike many peers, Northern Trust emphasizes organic growth over aggressive acquisitions, maintaining a disciplined capital allocation strategy.
Northern Trust reported $8.29 billion in revenue for FY 2024, with net income of $2.03 billion, reflecting a robust net margin of approximately 24.5%. Diluted EPS stood at $9.77, demonstrating solid profitability. Operating cash flow was negative ($486 million), likely due to timing differences in client flows or working capital adjustments, while capital expenditures totaled $101.5 million, indicating moderate reinvestment needs.
The company’s earnings power is underpinned by stable fee-based revenue streams, with diluted EPS growth reflecting disciplined cost management. Capital efficiency metrics are not fully discernible from the provided data, but the firm’s focus on high-margin services suggests efficient use of resources. Negative operating cash flow warrants further scrutiny but may not indicate structural issues given the nature of custodial cash movements.
Northern Trust maintains a strong balance sheet, with $45.4 billion in cash and equivalents against $13.37 billion in total debt, indicating ample liquidity. The conservative leverage profile aligns with its risk-averse reputation. The high cash balance likely supports client operational needs, a hallmark of custody banks, rather than representing idle capital.
Growth appears steady, supported by recurring revenue streams. The dividend payout of $3.20 per share suggests a commitment to shareholder returns, with a payout ratio of approximately 33% based on FY 2024 EPS. The firm’s strategy prioritizes sustainable dividends over aggressive share buybacks, aligning with its long-term stewardship ethos.
Market expectations likely reflect Northern Trust’s stability and premium positioning in asset servicing. Valuation multiples would hinge on its ability to sustain fee growth amid competitive pressures and interest rate fluctuations. The firm’s lower-risk profile may command a premium compared to more cyclical financials.
Northern Trust’s key advantages include its entrenched client relationships, global custody network, and reputation for operational excellence. The outlook remains stable, though fee compression and technological disruption pose industry-wide challenges. Its conservative culture and focus on high-value services position it well for steady, if unspectacular, growth.
10-K filing, company financial disclosures
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 |