As of 2025-10-14, the Intrinsic Value of Northern Trust Corp (NTRS) is 0.57 USD. This NTRS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.03 USD, the upside of Northern Trust Corp is -99.50%.
The range of the Intrinsic Value is (357.74) - 5,038.80 USD
Based on its market price of 127.03 USD and our intrinsic valuation, Northern Trust Corp (NTRS) is overvalued by 99.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (357.74) - 5,038.80 | 0.57 | -99.5% |
| DCF (Growth 10y) | (305.21) - 5,624.26 | 89.21 | -29.8% |
| DCF (EBITDA 5y) | (540.68) - (409.95) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (484.16) - (309.53) | (1,234.50) | -123450.0% |
| Fair Value | 111.67 - 111.67 | 111.67 | -12.09% |
| P/E | 122.20 - 165.74 | 143.82 | 13.2% |
| EV/EBITDA | (928.93) - (369.97) | (682.59) | -637.3% |
| EPV | (790.01) - (796.64) | (793.33) | -724.5% |
| DDM - Stable | 59.82 - 155.62 | 107.72 | -15.2% |
| DDM - Multi | 110.87 - 230.34 | 150.25 | 18.3% |
| Market Cap (mil) | 24,291.95 |
| Beta | 1.15 |
| Outstanding shares (mil) | 191.23 |
| Enterprise Value (mil) | 173,475.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.25% |
| Cost of Debt | 5.50% |
| WACC | 5.21% |