Bank of America Corporation

Analyst Listings

The following analysts provide coverage for the subject firm as of May 2016:

Broker Analyst Analyst Email
Jefferies Kenneth Usdin kusdin@jefferies.com
Buckingham Research James Mitchell jmitchell@buckresearch.com
Nomura Research Steven Chubak steven.chubak@nomura.com
Credit Suisse Susan Roth Katzke susan.katzke@credit-suisse.com
Bernstein Research John E. McDonald john.mcdonald@bernstein.com
Deutsche Bank Research Matthew O’Connor matthew.o-connor@db.com
Oppenheimer Chris Kotowski chris.kotowski@opco.com
Atlantic Equities Christopher Wheeler c.wheeler@atlantic-equities.com
Drexel Hamilton David Hilder dhilder@drexelhamilton.com
Evercore ISI Glenn Schorr glenn.schorr@evercoreisi.com
Guggenheim Securities Eric Wasserstrom eric.wasserstrom@guggenheimpartners.com
RBC Capital Markets Joe Morford joe.morford@rbccm.com
Wells Fargo Securities Matthew H. Burnell matt.burnell@wellsfargo.com
FBR Capital Markets & Co Paul J. Miller pmiller@fbr.com
Sandler O’Neill & Partners Jeffery J. Harte jharte@sandleroneill.com
Keefe Bruyette & Woods Christopher M. Mutascio mutascioc@kbw.com
Raymond James Michael Rose michael.rose@raymondjames.com
BMO Capital Markets James Fotheringham james.fotheringham@bmo.com
Societe Generale Murali Gopal murali.gopal@sgcib.com
Portales Partners LLC Charles Peabody cwp@portalespartners.com

Return to top of page


Primary Input Data

Return to top of page


Derived Input Data

Derived Input Label

 2015
Value

 2016
Value

Equational Form
Net Income NI 15,888  17,906 NI\, =\, EBIT\,\,-\,Interest\,\, Expense\,\, -\,\, Taxes\,\, Paid
Cash Flow From Equity CFE 3,154 7,271 CFE\,=\,\,NI\,\,-\,\,\Delta\,\,TE\,\,+\,\,OCI
Total Equity TE 256,205 266,840 TE\,=\,Total\,\,Assets\,\,-\,\,Total\,\,Long-Term\,\,Debt
Return on Equity ROE 6.20% 6.71% ROE\,=\,\frac { NI}{TE}
Net Investment NetInv 12,734 10,635 NetInv\,=\,{ {TE}_{1}}-{{TE}_{0}}
Investment Rate IR  80.15% 59.39% IR\,=\,\frac {NetInv}{NI}
Cost of Equity
COE -0.85% -1.19% COE \,=\,R_{F}\,\,+\,\,(R_{M}\,-\,R_{F})\beta
Enterprise value
EVMarket 7,935 193,848 EV\,=\,Market\,\,Cap\,\,Equity\,-\,Cash
Long-Run Growth
g = IR x ROIC
  4.97%   3.99% Long-run growth rates of the income variable are used in the Continuing Value portion of the valuation models.
g = % \Delta GDP    2.50%    2.50%

Return to top of page


Valuation Multiple Outcomes

The outcomes presented in this study are the result of original input data, derived data, and synthesized inputs.

Equational Form

Observed Value

Single-stage

multiple g solution

Two-stage valuation

model g solution

12/31/2015 12/31/2016 12/31/2015 12/31/2016 12/31/2015 12/31/2016

PRICE/EARNINGS

\frac {Price}{Book\,\,Value} \,= \,\frac{ROE\, -\, g}{ROE\,(COE\,-\,g)}

PRICE/CASH EARNINGS

\frac {Price}{Cash\,\,Earnings} \,= \,\frac{ROE\, -\, g}{ROE\,(COE\,-\,g)}\,(\frac{NI}{CE})

PRICE/BOOK VALUE

\frac {Price}{Book\,\, Value} \,= \,\frac{ROE\, -\, g}{ROIC\,(COE\,-\,g)}\,\,x\,\,ROE\,\,=\,\,\frac{ROE\,\,-\,\,g}{COE\,\,-\,\,g}

Return to top of page