As of 2024-12-13, the Intrinsic Value of Northern Trust Corp (NTRS) is
42.60 USD. This NTRS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 105.39 USD, the upside of Northern Trust Corp is
-59.58%.
42.60 USD
Intrinsic Value
NTRS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(388.91) - 3,263.85 |
(149.79) |
-242.1% |
| DCF (Growth 10y) |
(311.17) - 4,375.55 |
(4.21) |
-104.0% |
| DCF (EBITDA 5y) |
(492.68) - (408.14) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(430.47) - (294.94) |
(1,234.50) |
-123450.0% |
| Fair Value |
42.60 - 42.60 |
42.60 |
-59.58% |
| P/E |
103.22 - 140.58 |
119.77 |
13.6% |
| EV/EBITDA |
(845.99) - (427.89) |
(657.71) |
-724.1% |
| EPV |
(582.19) - (518.06) |
(550.13) |
-622.0% |
| DDM - Stable |
51.78 - 162.23 |
107.01 |
1.5% |
| DDM - Multi |
70.47 - 178.19 |
101.65 |
-3.5% |
NTRS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,890.41 |
| Beta |
0.87 |
| Outstanding shares (mil) |
198.22 |
| Enterprise Value (mil) |
153,327.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.38% |
| Cost of Debt |
5.50% |
| WACC |
5.16% |