| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||
2 | ||||||||||||||||||||
3 | ||||||||||||||||||||
4 | ||||||||||||||||||||
5 | ||||||||||||||||||||
6 | ||||||||||||||||||||
7 | ||||||||||||||||||||
8 | ||||||||||||||||||||
9 | ||||||||||||||||||||
10 | ||||||||||||||||||||
11 | ||||||||||||||||||||
12 | ||||||||||||||||||||
13 | ||||||||||||||||||||
14 | Charts : | Market Price | P/TBV | Multiples | SOY Data | Average | Median | Row Average | Low | High | Beta - Enter Years: | 5 | 1.04 | |||||||
15 | P/TBV | 1.82 | 1.80 | 1.81 | 1.10 | 3.13 | ||||||||||||||
16 | JPM Market Price : | $311.10 | P/B | 1.45 | 1.45 | 1.45 | 0.86 | 2.55 | St Dev. - Enter Years: | 10 | 4.59% | |||||||||
17 | P/E | 12.69 | 12.46 | 12.57 | 6.64 | 19.35 | ||||||||||||||
18 | Shares : 2.78B Market Cap : 865.57B 52W Range : $205 - $315 | P/S | 2.80 | 2.86 | 2.83 | 1.34 | 5.02 | Dividend Discount Model : | $137.54 | |||||||||||
19 | EV/S | #DIV/0! | Annual Dividend | 4.00 | ||||||||||||||||
20 | Performance | % Change | Dividend | $4.00 | Perpetual Firm Growth Rate | 8.50% | ||||||||||||||
21 | 1 | Year | 47.38% | Yield | 1.29% | Price Based on TTM Data | Perpetual Div. Growth Rate | 9.00% | ||||||||||||
22 | 3 | Year | 176.56% | Payout Ratio | 25.61% | TBV | 79.90 | $145.53 | $143.88 | $144.71 | $88.10 | $250.29 | Cost of Equity | 11.67% | ||||||
23 | 5 | Year | 226.41% | 5Y CAGR | 8.02% | Book Value | 98.11 | $142.72 | $141.86 | $142.29 | $84.14 | $250.29 | % Under Over | ▲ 126.19% | ||||||
24 | 10 | Year | 413.03% | 5Y Avg. Growth | 8.34% | EPS | 15.62 | $198.19 | $194.57 | $196.38 | $103.66 | $302.26 | ||||||||
25 | Simple Moving Averages | 5Y Growth | 17.65% | Sales Per Share | 49.83 | $139.49 | $142.60 | $141.04 | $66.58 | $250.29 | Benjamin Graham Formula : | #VALUE! | ||||||||
26 | 90 | Day | 294.62 | Revenue | 146,919 | EPS | 15.62 | |||||||||||||
27 | 120 | Day | 288.22 | Growth Rate | 2.54% | |||||||||||||||
28 | 200 | Day | 269.86 | Standardizing Outputs | Current AAA Bond Yield | - | ||||||||||||||
29 | Average | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | % Under/Over | #VALUE! | ||||||||||||
30 | Balance Sheet | TTM | Income Statement | 10Y CAGR | Avg. (% Chg) | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | ||||||||||
31 | Assets | 3,868,240 | Net Interest Income | 4.04% | Median | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | Average Analyst Estimate : | - | ||||||||
32 | Liabilities | 3,555,724 | Noninterest Income | 1.75% | Median (%Chg) | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | % Under/Over | #VALUE! | ||||||||
33 | Deposits | 2,398,962 | Revenue | 2.86% | ||||||||||||||||
34 | Long-term debt | 19,647 | Noninterest Expense | 1.64% | Damodaran Est. | 5Y Average | Low Growth | Moderate Growth | High Growth | Average Growth | Average | Cost of Equity Calculator | Damodaran | |||||||
35 | Equity | 312,516 | Net Income | 5.88% | Estimate | $105.18 | $119.79 | $125.32 | $156.80 | $133.97 | $126.77 | Median P/B | 1.04 | |||||||
36 | Shareholders Equity | 285,112 | Shareholders Net | 6.09% | % Under/Over | ▲ 195.78% | ▲ 159.71% | ▲ 148.25% | ▲ 98.41% | ▲ 132.22% | ▲ 145.40% | Median ROE | 12.00% | |||||||
37 | Tier 1 Capital | 262,529 | ROE | 2.89% | $ Change | -$205.92 | -$191.31 | -$185.78 | -$154.30 | -$177.13 | -$184.33 | T.Bond Rate | 3.30% | |||||||
38 | Book Per Share | 98.11 | Earnings Per Share | 8.8% | % Change | -66.19% | -61.50% | -59.72% | -49.60% | -56.94% | -59.25% | Cost of Equity | 11.67% | |||||||
39 | Search Financials : | ROE | ||||||||||||||||||
40 | Search Estimates | |||||||||||||||||||
41 | P/TBV | |||||||||||||||||||
42 | Approach | |||||||||||||||||||
43 | Median | |||||||||||||||||||
44 | ||||||||||||||||||||
45 | Estimated Value | $143.88 | ||||||||||||||||||
46 | % Under/Over | ▲ 116.22% | ||||||||||||||||||
47 | $ Change | -$167.22 | ||||||||||||||||||
48 | % Change | -53.75% | ||||||||||||||||||
49 | ||||||||||||||||||||