Bank of New York

Analyst Listings

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

Broker Analyst Analyst Email
Credit Suisse Ashley Serrao
Deutsche Bank Research Brian Bedell
Keefe Bruyette & Woods Brian Kleinhanzl
Portales Partners LLC Charles Peabody
Raymond James David Long
Morningstar Erin Davis
RBC Capital Markets Gerard Cassidy
Evercore ISI Glenn Schorr
Buckingham Research James Mitchell
Sandler O’Neill & Partners Jeffery J. Harte
Jefferies Kenneth Usdin
Bernstein Research Luke Montgomery
Argus Research Steve Biggar

Return to top of page

Primary Input Data

Return to top of page

Derived Input Data

Derived Input Label



Equational Form
Net Income NI 3,115  3,495 NI\, =\, EBIT\,\,-\,Interest\,\, Expense\,\, -\,\, Taxes\,\, Paid
Cash Flow From Equity CFE 2,843 2,890 CFE\,=\,\,NI\,\,-\,\,\Delta\,\,TE\,\,+\,\,OCI
Total Equity TE 38,975 39,580 TE\,=\,Total\,\,Assets\,\,-\,\,Total\,\,Long-Term\,\,Debt
Return on Equity ROE 7.99% 8.83% ROE\,=\,\frac { NI}{TE}
Net Investment NetInv 272 605 NetInv\,=\,{ {TE}_{1}}-{{TE}_{0}}
Investment Rate IR 8.73% 17.31% IR\,=\,\frac {NetInv}{NI}
Cost of Equity
COE -0.48% -0.52% COE \,=\,R_{F}\,\,+\,\,(R_{M}\,-\,R_{F})\beta
Enterprise value
EVMarket (75,004) (3,860) EV\,=\,Market\,\,Cap\,\,Equity\,-\,Cash
Long-Run Growth
g = IR x ROIC
   0.70%   1.53% 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


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


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


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


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

Return to top of page