Bank of New York Mellon Corp logo BNY - Bank of New York Mellon Corp

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 10
HOLD 12
SELL 0
STRONG
SELL
0
| PRICE TARGET: $168.50 DETAILS
HIGH: $180.00
LOW: $147.00
MEDIAN: $172.50
CONSENSUS: $168.50
UPSIDE: 3.69%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Strong
Trading 48.3% above fair value
Current Price $162.50
Bear Case $76.23 53.1% downside ($76.23 - $162.50) / $162.50 = -53.1% ROTCE 16.8% → 2.12x TBV
Fair Value $109.56 32.6% downside ($109.56 - $162.50) / $162.50 = -32.6% ROTCE 22.4% → 3.04x TBV
Bull Case $129.56 20.3% downside ($129.56 - $162.50) / $162.50 = -20.3% ROTCE 25.8% → 3.60x TBV

Adjust Assumptions

22.4%
10.1%

Key Value Driver

ROTCE (22.4%) vs. cost of equity (10.1%)

Implied Market Multiple 4.51x

Plain-Language Summary

With ROTCE of 22.4% vs. 10.1% cost of equity, fair P/TBV is 3.04x on $36.02 tangible book, implying $109.56 per share. DDM cross-check: $985.06.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (22 analysts) $168.50
Analyst Range $147.00 – $180.00
Divergence from AlphaVal 35%

Warnings

Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.
Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.
Dividend-based valuation: $985.06 (799% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $168.50 (from 22 analysts). Our estimate is 35% below the consensus -- consider that gap carefully.

Key Risks

  • Book value quality matters as much as level — check loan loss reserves
  • Interest rate sensitivity creates non-linear earnings surprises
  • Insurance reserving is actuarial, not financial — errors emerge slowly