Projected Income Statement: Bank of America Corporation

Forecast Balance Sheet: Bank of America Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/19/22 1/13/23 1/12/24 1/16/25 1/14/26 - - -
Estimates

Cash Flow Forecast: Bank of America Corporation

Fiscal Period:
Estimates

Forecast Financial Ratios: Bank of America Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 32.97% 35.29% 33.21% 34.43% 38.35% 40.62% 41.74% 42.04%
EBT Margin (%) - 38.13% 32.62% 28.75% 28.71% 33.33% 35.77% 36.32% 36.82%
Net margin (%) - 34.29% 27.4% 25.22% 25.03% 25.69% 27.44% 27.84% 27.91%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.05% 0.88% 0.84% 0.83% 0.89% 1% 1.03% 1.02%
ROE - 12.23% 10.75% 9.75% 9% 10.59% 12.23% 12.96% 13.42%

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 - 0.78 0.86 0.92 1 1.08 1.192 1.325 1.478
Change - - 10.26% 6.98% 8.7% 8% 10.4% 11.1% 11.55%
Book Value Per Share 1 - 30.37 30.61 33.34 35.79 38.44 40.31 43.47 46.24
Change - - 0.79% 8.92% 7.35% 7.4% 4.87% 7.84% 6.36%
EPS 1 - 3.57 3.19 3.08 3.21 3.81 4.68 5.292 5.802
Change - - -10.64% -3.45% 4.22% 18.69% 22.83% 13.07% 9.64%
Nbr of stocks (in thousands) - 8,184,084 8,022,432 7,913,732 7,672,880 7,302,496 6,992,748 6,992,748 6,992,748
Announcement Date - 1/19/22 1/13/23 1/12/24 1/16/25 1/14/26 - - -
1USD
Estimates
2026 *2027 *
P/E 13.2x 11.7x
PBR 1.53x 1.42x
EV / Sales 3.48x 3.3x
Yield 1.93% 2.15%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
61.69USD
Average target price
68.77USD
Spread / Average Target
+11.48%

Quarterly revenue - Rate of surprise

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