US · NTRSO
Northern Trust Corporation
- Sector
- Financial Services · Asset Management
- Headquarters
- Chicago, IL 60603
- Website
- northerntrust.com
Price · as of 2025-12-31
$19.14
Market cap 3.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $73.77 | +285.52% |
| Intrinsic Value(DCF) | $156.32 | +716.92% |
| Graham-Dodd Method(GD) | $64.29 | +235.95% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.77 | $28.94 | |||
| 2012 | $21.26 | $24.88 | |||
| 2013 | $32.26 | $30.70 | |||
| 2014 | $31.51 | $45.77 | |||
| 2015 | $33.68 | $55.74 | |||
| 2016 | $39.84 | $61.19 | |||
| 2017 | $41.65 | $112.05 | |||
| 2018 | $48.60 | $167.45 | |||
| 2019 | $18.87 | $61.95 | $391.25 | $42.95 | $80.51 |
| 2020 | $20.38 | $89.35 | $344.57 | $36.34 | $0.00 |
| 2021 | $19.34 | $91.60 | $391.82 | $46.43 | $81.69 |
| 2022 | $17.43 | $52.21 | $330.02 | $25.43 | $171.16 |
| 2023 | $21.30 | $45.00 | $4,296.66 | $32.73 | $331.68 |
| 2024 | $18.99 | $53.72 | $10,120.85 | $62.54 | $381.29 |
| 2025 | $19.78 | $73.77 | $2,453.24 | $64.28 | $0.00 |
AI valuation
Our deep-learning model estimates Northern Trust Corporation's (NTRSO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $73.77
- Current price
- $19.14
- AI upside
- +285.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$156.32
+716.92% upside
Graham-Dodd
$64.29
+235.95% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NTRSO | Northern Trust Corporatio… | $19.14 | 3.79B | +286% | +717% | +236% | — | 2.14 | 0.29 | 0.26 | -13.58 | — | 0.30 | 56.54% | 16.30% | 12.15% | 13.49% | -5.57% | 1.04% | 1.27 | 0.38 | 0.41 | 0.41 | -13.90 | -1054.00% | -993.00% | -54933.00% | 149.18% | 0.04 | -17.81% | 15.95% | 34.10% | 428.31% | -18.72 | -7.89 | -3.05 | -0.39 |
| DNP | DNP Select Income Fund In… | $10.54 | 3.97B | +169% | -62% | -45% | — | 8.54 | 1.05 | 11.08 | 9.77 | — | 1.05 | 90.84% | 146.13% | 129.76% | 12.67% | 10.85% | 9.49% | 0.32 | 8.97 | 1.27 | 1.84 | 2.22 | -4978.00% | -6104.00% | -5469.00% | 2.53% | 2.82 | 2.08% | 6.33% | 54.10% | 6.33% | 9.77 | 50.91 | 14.28 | 2.68 |
About Northern Trust Corporation
Northern Trust Corporation, a financial holding company, provides wealth management, asset servicing, asset management, and banking solutions for corporations, institutions, families, and individuals worldwide. It operates in two segments, Corporate & Institutional Services (C&IS) and Wealth Management. The C&IS segment offers asset servicing and related services, including custody, fund administration, investment operations outsourcing, investment management, investment risk and analytical services, employee benefit services, securities lending, foreign exchange, treasury management, brokerage services, transition management services, banking, and cash management services. This segment serves corporate and public retirement funds, foundations, endowments, fund managers, insurance companies, sovereign wealth funds, and other institutional investors. The Wealth Management segment offers trust, investment management, custody, and philanthropic; financial consulting; guardianship and estate administration; family business consulting; family financial education; brokerage services; and private and business banking services. This segment serves high-net-worth individuals and families, business owners, executives, professionals, retirees, and established privately held businesses. The company also provides asset management services, such as active and passive equity; active and passive fixed income; cash management; alternative asset classes comprising private equity and hedge funds of funds; and multi-manager advisory services and products through separately managed accounts, bank common and collective funds, registered investment companies, exchange traded funds, non-U.S. collective investment funds, and unregistered private investment funds. In addition, it offers overlay and other risk management services. The company was founded in 1889 and is headquartered in Chicago, Illinois.
- CEO
- Michael Gerard O'Grady
- Employees
- 23.4K
- Beta
- 1.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($156.32 ÷ $19.14) − 1 = +716.92% (DCF, example).