Bank of America Corporation (BAC-PE) Two-Stage Excess Return Model - Discounting Cash Flows
Bank of America Corporation
BAC-PE (NYSE)

Estimated Value

USD

Market Price 22.05 USD

+
* Values are not guaranteed, please do your own
research before making investment decisions.

#Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 31.02 USD
Book value of equity invested 38.5 USD
Sum of discounted excess returns in Growth Stage -1.7 USD
Terminal stage EPS 4.26 USD
Terminal stage Book Value 47.66 USD
Terminal stage Equity Cost 4.78 USD
Discounted excess return in terminal stage -5.78 USD
Excess Returns in the Terminal Stage -9.31 USD
Terminal Cost of Equity (the discount rate) 10.02%
Terminal year's excess return -0.516 USD
Average historical Return on Equity 8.94%
Average historical Payout Ratio 48.48%
Payout Ratio in stable stage 49.88%
Yield of the U.S. 10 Year Treasury Bond 4.48%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 36.33 38.19 38.19 39.94 41.76 43.65 45.62
Ending Book Value 38.19 38.5 39.94 41.76 43.65 45.62 47.66
EPS 3.25 3.39 3.41 3.57 3.73 3.9 4.08
Return on Equity 9.3% 9.42% 8.94% 8.94% 8.94% 8.94% 8.94%
Dividend per Share 1.5 1.38 1.66 1.75 1.84 1.94 2.03
Payout Ratio 46.15% 40.71% 48.76% 49.04% 49.32% 49.6% 49.88%
Retained Earnings 1.75 2.01 1.75 1.82 1.89 1.97 2.04
Equity Cost 3.64 3.83 3.83 4.0 4.18 4.37 4.57
Cost of Equity 10.02% 10.02% 10.02% 10.02% 10.02% 10.02% 10.02%
Excess Return -0.39 -0.437 -0.413 -0.432 -0.452 -0.472 -0.494
Discounted Excess Return
-0.376 -0.357 -0.339 -0.322 -0.306

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 24,222 27,854 27,132 26,515 27,528 31,978 17,894 27,430 28,147 18,232 17,822 15,910
Total Stockholders Equity 274,420 295,581 295,559 291,646 273,197 270,066 272,924 264,810 265,325 267,146 266,195 256,176
Return on Equity 8.94% 9.42% 9.3% 9.71% 10.19% 11.72% 6.76% 10.34% 10.54% 6.85% 6.96% 6.54%
Dividends Paid to Common Shareholders 10,326 10,596 11,608 11,079 8,195 8,578 8,928 13,053 10,197 10,298 10,490 10,567
Payout Ratio 48.48% 40.71% 46.15% 44.52% 31.46% 28.06% 54.26% 50.18% 38.26% 61.96% 64.56% 73.19%
Shares Outstanding 9,021 7,678 7,738 8,029 8,114 8,493 8,753 9,390 10,096 10,196 10,284 10,462
Earnings per Share 2.58 3.39 3.25 3.1 3.21 3.6 1.88 2.77 2.64 1.63 1.58 1.38
Dividend per Share 1.16 1.38 1.5 1.38 1.01 1.01 1.02 1.39 1.01 1.01 1.02 1.01
Dividend Growth Rate 5.92% -8% 8.7% 36.63% 0% -0.98% -26.62% 37.62% 0% -0.98% 0.99% 0%
Book Value 30.97 38.5 38.19 36.33 33.67 31.8 31.18 28.2 26.28 26.2 25.88 24.49
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us