Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
86.86 USD81.18 USD101.79 USD
+62.49%
81.18 USDCurrent price is 62.5% above the base model value.
B
US
BK.US · Bank of New York Mellon Corp
US · US
Latest price131.91 USD
30D-15.5%
Vs. base value-16.9%
Research summary
BK.US latest organized financial period shows revenue grew +7.85% YoY and net income grew +22.49% YoY. Current price is about 132 USD, while the model base case is about 159 USD; the current price sits -16.9% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue20B USD
Net income6B USD
Free cash flow5B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price131.91 USD
Base value158.78 USD
Vs. base-16.9%
Price date2026/04/29
116.49 USD158.78 USD204.90 USD
-16.92%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
146.11 USD236.38 USD308.00 USD
-44.2%
236.38 USDCurrent price is 44.2% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.4%
Current price implies roughly 4.4% annualized FCF growth.
4.4%Current price implies roughly 4.4% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 20B USD | 6B USD | - | 5B USD | 7.4 | - |
| 2024/12/31 | Annual | 19B USD | 5B USD | - | -782M USD | 5.8 | - |
| 2023/12/31 | Annual | 18B USD | 3B USD | - | 5B USD | 3.87 | - |
| 2022/12/31 | Annual | 16B USD | 3B USD | - | 14B USD | 2.9 | - |
| 2021/12/31 | Annual | 16B USD | 4B USD | - | 2B USD | 4.14 | - |
Ad placement