The PNC Financial Services Group, Inc.PNCNYSE

Overview Intelligence Charts News Fundamentals

DCF Valuation

DCF Valuation Summary

Strong Sell

Fair Value: $116.61 per share(market-calibrated)

-45.3%

Upside to Fair Value

Current

$213.05

Pure Model

$108.44

Fair Value

$116.61

Bull Case

$123.00

Bear Case

$90.77

Market Reality Check

Model Terminal Growth

2.50%

Market-Implied Growth

5.69%

Calibrated Growth

3.30%

Fair value uses 75% model / 25% market-implied terminal growth. Pure model: $108.44.

What's Driving This Ratingfor PNC

✓

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.

✓

Premium margins already priced in

EBIT margin of 27.38% is already well above sector average. The model holds this level — there's limited room for margin expansion to drive upside. Valuation depends primarily on revenue growth.

→

Moderate revenue growth

Analyst consensus projects -17.89% revenue growth, fading to 2.50% by Year 10. Revenue reaches $33.8B (vs $31.3B today).

🎯

Market pricing in higher long-term growth

To justify $213.05, the market implies 5.69% perpetual growth — 319bps 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 82.73% indicates efficient cash generation. FCF reaches $8.3B by Year 10 (24.59% FCF margin).

Weighted Average Cost of Capital (WACC)

Cost of Equity (CAPM)

Risk-Free Rate (Rf)4.50%

Beta (β)0.97

Market Risk Premium4.50%

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

Cost of Equity (Re)8.88%

Cost of Debt

Pre-tax Cost of Debt12.99%

Tax Rate17.55%

After-tax Cost of Debt10.71%

Equity Weight (E/V)59.52%

Debt Weight (D/V)40.48%

WACC Calculation

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

WACC = (59.52% × 8.88%) + (40.48% × 10.71%)

= 9.62%

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	$25.7B	$28.1B	$29.8B	$31.3B	$33.8B
EBIT	$7.0B	$7.7B	$8.2B	$8.7B	$9.4B
Tax	$1.2B	$1.4B	$1.4B	$1.5B	$1.7B
NOPAT	$5.8B	$6.4B	$6.8B	$7.2B	$7.8B
+ Depreciation	$476M	$521M	$552M	$580M	$625M
- Capex	--	--	--	--	--
- Δ NWC	-$561M	$118M	$73M	$76M	$82M
Free Cash Flow	$6.8B	$6.8B	$7.3B	$7.7B	$8.3B
Discount Factor	0.912	0.759	0.632	0.526	0.399
Present Value	$6.2B	$5.1B	$4.6B	$4.0B	$3.3B

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

Terminal Value Calculation

Perpetuity Growth Method

Year 10 FCF$8.3B

Terminal Growth Rate2.50%

WACC9.62%

TV = FCF₁₀ × (1+g) / (WACC-g)

Terminal Value$119.5B

PV of Terminal Value$47.7B

Exit Multiple Method

Year 10 EBITDA$10.0B

Exit Multiple (EV/EBITDA)12.0x

TV = EBITDA₁₀ × Exit Multiple

Terminal Value$120.4B

PV of Terminal Value$48.0B

Valuation Summary

Perpetuity Growth Method

PV of Projected FCFs$45.2B

PV of Terminal Value$47.7B

Enterprise Value$92.9B

(-) Net Debt$50.3B

Equity Value$42.5B

Shares Outstanding394M

Price per Share$107.96

Exit Multiple Method

PV of Projected FCFs$45.2B

PV of Terminal Value$48.0B

Enterprise Value$93.2B

(-) Net Debt$50.3B

Equity Value$42.9B

Shares Outstanding394M

Price per Share$108.92

Pure Model Fair Value

$108.44

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%
7.62%	$155.19	$163.09	$172.53	$184.02	$198.29
8.62%	$124.83	$130.13	$136.30	$143.57	$152.26
9.62%	$100.48	$104.20	$108.44	$113.33	$119.01
10.62%	$80.35	$83.05	$86.08	$89.51	$93.42
11.62%	$63.35	$65.36	$67.59	$70.07	$72.87

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

$90.77

-57.4% vs current

• -25% vs analyst consensus
• Terminal growth: 2.0%
• Beta: 1.22

Base Case

$108.44

-49.1% vs current

• Analyst consensus
• Terminal growth: 2.5%
• Beta: 0.97

Bull Case

$123.00

-42.3% vs current

• +25% vs analyst consensus
• Terminal growth: 3.0%
• Beta: 0.83

Key Assumptions & Drivers• Financial Services Sector

Growth Assumptions (Select Years)

Year 1 Revenue Growth-17.89%

Year 3 Revenue Growth4.39%

Year 5 Revenue Growth2.50%

Year 7 Revenue Growth2.50%

Year 10 Revenue Growth2.50%

Terminal Growth Rate2.50%

Margin & Efficiency

Current EBIT Margin27.38%

Terminal EBIT Margin28.00%

Tax Rate17.55%

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