Research / Stock / BNY
B
BNY
Bank of New York Mellon Corp
163.65
+1.51 +0.93%
close 2026-08-25
Assumptions
5.6%
Market is pricing 5.6%— you agree
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
8.79%
8.8% derived for this company beta 0.91 (1254d vs the S&P 500) · cost of equity 8.8% = 4.7% risk-free + 0.91 × 4.5% premium · treated as all-equity cost of debt not derivable; risk-free + 1.5pts assumed; no market cap; capital structure assumed all-equity
Fair value
$163.78
+0.1%
At the market's assumptionsCurrent price $163.65Enterprise value 112.5B
Bear $111.55 (0.6% growth)Bull $240.74 (10.6%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 5.6%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
39% the 10 forecast years61% terminal value