NTRS
Northern Trust Corp
Price:  
85.49 
USD
Volume:  
1,461,352.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTRS Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of Northern Trust Corp (NTRS) is 37.92 USD. This NTRS valuation is based on the model Peter Lynch Fair Value. With the current market price of 85.49 USD, the upside of Northern Trust Corp is %.

85.49 USD
Stock Price
37.92 USD
Intrinsic Value
Intrinsic Value Details

NTRS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (575.31) - 2,913.63 (500.41) -685.3%
DCF (Growth 10y) (562.92) - 3,509.80 (475.35) -656.0%
DCF (EBITDA 5y) (534.76) - (413.31) (1,234.50) -123450.0%
DCF (EBITDA 10y) (535.12) - (336.37) (1,234.50) -123450.0%
Fair Value 37.92 - 37.92 37.92 -55.64%
P/E 84.69 - 111.79 95.69 11.9%
EV/EBITDA (493.60) - (340.13) (439.25) -613.8%
EPV (618.10) - (523.87) (570.99) -767.9%
DDM - Stable 30.00 - 79.75 54.87 -35.8%
DDM - Multi 40.08 - 85.39 54.75 -36.0%

NTRS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,490.40
Beta 1.35
Outstanding shares (mil) 204.59
Enterprise Value (mil) 151,742.40
Market risk premium 4.60%
Cost of Equity 16.57%
Cost of Debt 10.94%
WACC 9.24%