Projected Income Statement: Bank of America Corporation

Forecast Balance Sheet: Bank of America Corporation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/15/20 1/19/21 1/19/22 1/13/23 1/12/24 1/16/25 - -
Estimates

Cash Flow Forecast: Bank of America Corporation

Fiscal Period:
Estimates

Forecast Financial Ratios: Bank of America Corporation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025 2026

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 39.57% 35.24% 32.97% 35.29% 33.21% 34.43% 36.51% 37.49%
EBT Margin (%) - 35.66% 22.08% 38.13% 32.62% 28.75% 28.71% 30.72% 32.47%
Net margin (%) - 28.31% 19.15% 34.29% 27.4% 25.22% 25.03% 25.77% 27.62%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.14% 0.67% 1.05% 0.88% 0.84% 0.83% 0.87% 0.93%
ROE - 10.62% 6.76% 12.23% 10.75% 9.75% 9% 10.13% 11.12%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.66 0.72 0.78 0.86 0.92 1 1.082 1.171
Change - - 9.09% 8.33% 10.26% 6.98% 8.7% 7.67% 8.27%
Book Value Per Share 1 - 27.32 28.72 30.37 30.61 33.34 35.79 37.7 40.22
Change - - 5.12% 5.75% 0.79% 8.92% 7.35% 5.78% 6.7%
EPS 1 - 2.75 1.87 3.57 3.19 3.08 3.21 3.685 4.327
Change - - -32% 90.91% -10.64% -3.45% 4.22% 15.67% 17.43%
Nbr of stocks (in thousands) - 8,995,107 8,650,790 8,184,084 8,022,432 7,913,732 7,610,862 7,610,862 7,610,862
Announcement Date - 1/15/20 1/19/21 1/19/22 1/13/23 1/12/24 1/16/25 - -
1USD
Estimates
2024 2025 *
P/E ratio 13.7x 12.7x
PBR 1.23x 1.24x
EV / Sales 3.31x 3.27x
Yield 2.28% 2.32%
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Trading Rating
Investor Rating
ESG MSCI
A
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
46.67USD
Average target price
52.60USD
Spread / Average Target
+12.70%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. BAC Stock
  4. Financials Bank of America Corporation