BNY - Bank of New York Mellon Corp
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$166.00
DETAILS
HIGH:
$180.00
LOW:
$147.00
MEDIAN:
$168.00
CONSENSUS:
$166.00
UPSIDE:
12.79%
AlphaVal
Deterministic, archetype-aware fair value
Banks, Insurers & Asset Managers
85% confidence
Primary model: P/Tangible Book × ROE Quality
Adjust Assumptions
22.4%
10.1%
Key Value Driver
ROTCE (22.4%) vs. cost of equity (10.1%)
Implied Market Multiple
4.09x
Plain-Language Summary
With ROTCE of 22.4% vs. 10.1% cost of equity, fair P/TBV is 3.03x on $36.02 tangible book, implying $109.26 per share. DDM cross-check: $30.63.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (22 analysts)
$166.00
Analyst Range
$147.00 – $180.00
Divergence from AlphaVal
34%
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: $30.63 (72% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $166.00 (from 22 analysts). Our estimate is 34% 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