Bank of America Corporation (BAC) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
BAC
Bank of America Corporation
BAC (NYSE)

Estimated Value

USD

Market Price USD

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

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 1,424 Bil. USD
Discounted Terminal Value 661.4 Bil. USD
Sum of Discounted Free Cash Flow 291.7 Bil. USD
Enterprise Value 953.1 Bil. USD
Cash and Equivalents 231.8 Bil. USD
Total Debt 365.9 Bil. USD
Equity Value 1,551 Bil. USD
Shares Outstanding 7.36 Bil. USD
Estimated Value per Share 210.6 USD
Yield of the U.S. 10 Year Treasury Note 3.97%
Average Cash from Operating Activities Margin 16.46%
Average Capital Expenditure Margin 0%

Monetary values in USD

Edit Chart Values 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31 2035-12-31

Monetary values in USD

amounts except #

2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
2035
Dec 31
Revenue 203,316 218,156 233,171 248,250 263,270 278,104 292,617 306,669 320,119 332,828
Revenue Growth Rate 7.71% 7.3% 6.88% 6.47% 6.05% 5.63% 5.22% 4.8% 4.39% 3.97%
Operating Cash Flow 33,466 35,909 38,380 40,862 43,334 45,776 48,165 50,478 52,692 54,784
Operating Cash Flow Margin 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46%
Capital Expenditure 0 0 0 0 0 0 0 0 0 0
Capital Expenditure Margin 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Free Cash Flow 33,466 35,909 38,380 40,862 43,334 45,776 48,165 50,478 52,692 54,784
Free Cash Flow Margin 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46% 16.46%
Compounded Discount Rate 6.62% 15.11% 24.32% 34.22% 44.92% 56.47% 68.98% 82.45% 96.99% 112.7%
Discounted Free Cash Flow 31,389 31,194 30,873 30,443 29,902 29,255 28,504 27,667 26,749 25,758

Monetary values in USD

amounts except #

Average LTM
Mar 01
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
Revenue 132,805 188,754 188,754 192,434 171,912 115,053 93,851 93,753 113,589 109,627 99,466 93,662
Revenue Growth Rate 7.72% 0% -1.91% 11.94% 49.42% 22.59% 0.105% -17.46% 3.61% 10.22% 6.2% 0.158%
Cost of Revenue 41,985 84,145 84,145 96,368 77,725 22,646 144 19,545 25,935 21,889 15,736 13,558
Gross Profit 90,820 104,609 104,609 96,066 94,187 92,407 93,707 74,208 87,654 87,738 83,730 80,104
Gross Margin 72.89% 55.42% 55.42% 49.92% 54.79% 80.32% 99.85% 79.15% 77.17% 80.03% 84.18% 85.52%
Operating Income 30,261 34,882 34,882 29,254 28,342 30,969 33,976 18,995 32,754 34,584 29,213 25,021
Operating Margin 24.41% 18.48% 18.48% 15.2% 16.49% 26.92% 36.2% 20.26% 28.84% 31.55% 29.37% 26.71%
Net Income 25,812 30,628 30,628 27,132 26,515 27,528 31,978 17,894 27,430 28,147 18,232 17,822
Net Margin 20.57% 16.23% 16.23% 14.1% 15.42% 23.93% 34.07% 19.09% 24.15% 25.68% 18.33% 19.03%
Cash from Operating Activities 19,483 12,613 12,613 -8,805 44,982 -6,327 -7,193 37,993 61,777 39,520 9,864 17,277
Cash from Operating Activities Margin 16.47% 6.68% 6.68% -4.58% 26.17% -5.5% -7.66% 40.52% 54.39% 36.05% 9.92% 18.45%
Capital Expenditure
0 0 0 0 0 0 0 0 0 0 0
Free Cash Flow 19,483 12,613 12,613 -8,805 44,982 -6,327 -7,193 37,993 61,777 39,520 9,864 17,277
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
Want to become our sponsor?
Check out our Affiliate Program