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 A 1/13/23 A 1/12/24 A 1/16/25 A 1/14/26 A - - -
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% 39.93% 41.06% 41.32%
EBT Margin (%) - 38.13% 32.62% 28.75% 28.71% 33.33% 34.96% 35.47% 36.12%
Net margin (%) - 34.29% 27.4% 25.22% 25.03% 25.69% 26.88% 27.31% 27.56%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.05% 0.88% 0.84% 0.83% 0.89% 0.97% 0.99% 1%
ROE - 12.23% 10.75% 9.75% 9% 10.59% 11.75% 12.36% 12.92%

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 1.18 1.302 1.46
Change - - 10.26% 6.98% 8.7% 8% 9.26% 10.31% 12.16%
Book Value Per Share 1 - 30.37 30.61 33.34 35.79 38.44 40.37 43.28 46.44
Change - - 0.79% 8.92% 7.35% 7.4% 5.02% 7.22% 7.3%
EPS 1 - 3.57 3.19 3.08 3.21 3.81 4.473 5.049 5.687
Change - - -10.64% -3.45% 4.22% 18.69% 17.4% 12.89% 12.62%
Nbr of stocks (in thousands) - 8,184,084 8,022,432 7,913,732 7,672,880 7,302,496 7,096,591 7,096,591 7,096,591
Announcement Date - 1/19/22 A 1/13/23 A 1/12/24 A 1/16/25 A 1/14/26 A - - -
1USD
Estimates
2026 *2027 *
P/E 12.6x 11.2x
PBR 1.4x 1.31x
EV / Sales 3.31x 3.16x
Yield 2.09% 2.3%

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
56.53USD
Average target price
63.16USD
Spread / Average Target
+11.73%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. BAC Stock
  4. Financials Bank of America Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!