Fair value (multi-method)
Four independent methods triangulate what BNY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$263.66
Method range
$58.67 – $263.66
median $122.51
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $263.66 | +85.17% |
| Exit multiple | $105.17 | -26.14% |
| Analyst target | $139.86 | -1.78% |
| Graham number | $58.67 | -58.80% |
- Forward DCF$263.66
- Exit multiple$105.17
- Analyst target$139.86
- Graham number$58.67
Stock price
$142.39
EPS (TTM)
$8.07
5Y EPS CAGR
14.1%
Fair value @ hist. growth
$263.66
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
5.8%
per year over your projection horizon
Margin of safety 46.0% vs hist-growth DCF
Historical 5Y CAGR
14.1%
Your model implies
5.8%
Next-year analyst consensus
8.8%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.9% | 2.8% | 2.2% | 1.5% | 0.7% | -0.1% |
| 8.9% | 4.9% | 4.3% | 3.7% | 3.1% | 2.4% |
| 9.9% | 6.8% | 6.3% | 5.8% | 5.2% | 4.6% |
| 10.9% | 8.5% | 8.1% | 7.7% | 7.2% | 6.7% |
| 11.9% | 10.2% | 9.8% | 9.4% | 9.0% | 8.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.06
Fair vs growth
Net cash
$97.6B
Total debt − cash
Beta
1.06
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Bank of New York Mellon (BNY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation