Bank of America CorporationBACNYSE

Overview Intelligence Charts News Fundamentals

DCF Valuation

DCF Valuation Summary

Strong Sell

Fair Value: $28.88 per share(market-calibrated)

-42.4%

Upside to Fair Value

Current

$50.11

Pure Model

$27.23

Fair Value

$28.88

Bull Case

$25.05

Bear Case

$27.76

Market Reality Check

Model Terminal Growth

2.50%

Market-Implied Growth

7.38%

Calibrated Growth

3.72%

Fair value uses 75% model / 25% market-implied terminal growth. Pure model: $27.23.

What's Driving This Ratingfor BAC

✓

CapEx already efficient

CapEx at 0.00% of revenue is already at or below sector maintenance level. No normalization needed — cash conversion is already strong.

↑

Margin expansion modeled

Current EBIT margin is 22.66% — below the sector mature average of 28.00%. Model expands margins as the business scales and operating leverage kicks in. Year 10 EBIT reaches $41.2B (26.60% margin).

→

Moderate revenue growth

Analyst consensus projects -36.51% revenue growth, fading to 2.50% by Year 10. Revenue reaches $154.7B (vs $188.8B today).

🎯

Market pricing in higher long-term growth

To justify $50.11, the market implies 7.38% perpetual growth — 488bps above the model's 2.50%. This suggests the market sees additional growth catalysts (AI, new products, market expansion) not captured in analyst estimates.

✓

Strong cash flow conversion

Year 10 FCF/EBITDA conversion of 87.41% indicates efficient cash generation. FCF reaches $37.5B by Year 10 (24.22% FCF margin).

Weighted Average Cost of Capital (WACC)

Cost of Equity (CAPM)

Risk-Free Rate (Rf)4.50%

Beta (β)1.27

Market Risk Premium4.50%

*Using current implied premium (4.5% per Damodaran 2026), not historical (6.5%)

Cost of Equity (Re)10.23%

Cost of Debt

Pre-tax Cost of Debt14.60%

Tax Rate12.20%

After-tax Cost of Debt12.82%

Equity Weight (E/V)50.21%

Debt Weight (D/V)49.79%

WACC Calculation

WACC = (E/V × Re) + (D/V × Rd × (1-Tc))

WACC = (50.21% × 10.23%) + (49.79% × 12.82%)

= 11.52%

10-Year Free Cash Flow Projections(showing years 1, 3, 5, 7, 10)

Year	Year 1	Year 3	Year 5	Year 7	Year 10
Revenue	$119.8B	$131.3B	$136.7B	$143.7B	$154.7B
EBIT	$27.2B	$29.8B	$32.4B	$36.3B	$41.2B
Tax	$3.3B	$3.6B	$4.0B	$4.4B	$5.0B
NOPAT	$23.8B	$26.1B	$28.5B	$31.9B	$36.1B
+ Depreciation	$1.3B	$1.5B	$1.5B	$1.6B	$1.7B
- Capex	--	--	--	--	--
- Δ NWC	-$6.9B	$519M	$333M	$350M	$377M
Free Cash Flow	$32.1B	$27.1B	$29.7B	$33.1B	$37.5B
Discount Factor	0.897	0.721	0.580	0.466	0.336
Present Value	$28.7B	$19.5B	$17.2B	$15.4B	$12.6B

FCF Formula: Free Cash Flow = NOPAT + Depreciation - Capex - Change in Net Working Capital

Terminal Value Calculation

Perpetuity Growth Method

Year 10 FCF$37.5B

Terminal Growth Rate2.50%

WACC11.52%

TV = FCF₁₀ × (1+g) / (WACC-g)

Terminal Value$425.7B

PV of Terminal Value$143.1B

Exit Multiple Method

Year 10 EBITDA$42.9B

Exit Multiple (EV/EBITDA)12.0x

TV = EBITDA₁₀ × Exit Multiple

Terminal Value$514.3B

PV of Terminal Value$172.9B

Valuation Summary

Perpetuity Growth Method

PV of Projected FCFs$176.6B

PV of Terminal Value$143.1B

Enterprise Value$319.7B

(-) Net Debt$134.1B

Equity Value$185.6B

Shares Outstanding7.4B

Price per Share$25.20

Exit Multiple Method

PV of Projected FCFs$176.6B

PV of Terminal Value$172.9B

Enterprise Value$349.5B

(-) Net Debt$134.1B

Equity Value$215.4B

Shares Outstanding7.4B

Price per Share$29.25

Pure Model Fair Value

$27.23

Average of perpetuity growth and exit multiple methods (before market calibration)

Sensitivity AnalysisPrice per Share

WACC ↓ / Growth →	1.50%	2.00%	2.50%	3.00%	3.50%
9.52%	$35.04	$35.97	$37.03	$38.26	$39.69
10.52%	$30.22	$30.90	$31.65	$32.51	$33.49
11.52%	$26.17	$26.67	$27.23	$27.85	$28.54
12.52%	$22.70	$23.08	$23.50	$23.96	$24.47
13.52%	$19.69	$19.99	$20.31	$20.66	$21.04

How to read: This table shows how the valuation changes with different WACC (discount rate) and terminal growth rate assumptions. Green = undervalued, Red = overvalued.

Scenario Analysis

Bear Case

$27.76

-44.6% vs current

• -25% vs analyst consensus
• Terminal growth: 2.0%
• Beta: 1.59

Base Case

$27.23

-45.7% vs current

• Analyst consensus
• Terminal growth: 2.5%
• Beta: 1.27

Bull Case

$25.05

-50.0% vs current

• +25% vs analyst consensus
• Terminal growth: 3.0%
• Beta: 1.08

Key Assumptions & Drivers• Financial Services Sector

Growth Assumptions (Select Years)

Year 1 Revenue Growth-36.51%

Year 3 Revenue Growth4.11%

Year 5 Revenue Growth2.50%

Year 7 Revenue Growth2.50%

Year 10 Revenue Growth2.50%

Terminal Growth Rate2.50%

Margin & Efficiency

Current EBIT Margin22.66%

Terminal EBIT Margin28.00%

Tax Rate12.20%

Historical Capex / Rev0.00%

NWC / Revenue10.00%

Key Drivers: Revenue growth, operating margin expansion, capex efficiency, and working capital management are the primary drivers of cash flow generation. Terminal value assumptions significantly impact final valuation.

Institutional-Grade Methodology

Actual Company Data: Revenue, EBIT, Capex, NWC, Tax Rate, Interest Expense, Beta

Market Assumptions: Risk-free: 4.5% (10Y), MRP: 4.5% (Damodaran 2026), Exit: 12x EV/EBITDA (Financial Services sector)

This DCF model is for informational purposes only. Projections are based on assumptions that may not materialize. Past performance does not guarantee future results. Consult a financial advisor before making investment decisions.

Explore More

S&P 500 Screener

Filter and sort all 500 stocks

Market Movers

Today's biggest gainers and losers

Market Heatmap

Visual sector performance