
Northern Trust Corp
NASDAQ:NTRS

Intrinsic Value
The intrinsic value of one
NTRS
stock under the Base Case scenario is
221.01
USD.
Compared to the current market price of 107.32 USD,
Northern Trust Corp
is
Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Northern Trust Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Northern Trust Corp
Balance Sheet Decomposition
Northern Trust Corp
Current Assets | 4.4B |
Cash & Short-Term Investments | 3.6B |
Other Current Assets | 797.2m |
Non-Current Assets | 160.7B |
Long-Term Investments | 105.9B |
PP&E | 477.4m |
Intangibles | 3.1B |
Other Non-Current Assets | 51.2B |
Free Cash Flow Analysis
Northern Trust Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Northern Trust Corp
Revenue
|
15.1B
USD
|
Cost of Revenue
|
-6.5B
USD
|
Gross Profit
|
8.6B
USD
|
Operating Expenses
|
-5.7B
USD
|
Operating Income
|
2.9B
USD
|
Other Expenses
|
-741.7m
USD
|
Net Income
|
2.1B
USD
|
NTRS Profitability Score
Profitability Due Diligence
Northern Trust Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Northern Trust Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
NTRS Solvency Score
Solvency Due Diligence
Northern Trust Corp's solvency score is 9/100. The higher the solvency score, the more solvent the company is.

Score
Northern Trust Corp's solvency score is 9/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NTRS Price Targets Summary
Northern Trust Corp
According to Wall Street analysts, the average 1-year price target for
NTRS
is 105.53 USD
with a low forecast of 81.81 USD and a high forecast of 134.4 USD.
Dividends
Current shareholder yield for NTRS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NTRS
stock under the Base Case scenario is
221.01
USD.
Compared to the current market price of 107.32 USD,
Northern Trust Corp
is
Undervalued by 51%.