BANK OF AMERICA CORP /DE/

BAC

CIK 0000070858 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$31.18B
↑+6.4% +$1.86Bvs FY2024 (Q4)
Operating Income
$29.80B
↑+6.1% +$1.72Bvs FY2024 (Q4)
Net Income
$7.53B
↑+15.7% +$1.02Bvs FY2024 (Q4)
Gross Profit
$31.18B
↑+6.4% +$1.86Bvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Poor
14/100
  • Profitability
    0Insufficient data
  • Liquidity
    0Insufficient data
  • Leverage
    48D/E 1.05 (under 0.5 = conservative)
  • Efficiency
    0Asset Turnover 0.03x (1.0+ = capital-efficient)
  • Growth
    38Revenue YoY +6.4% (10% = solid, 25%+ = elite)
  • Margin Trend
    0Insufficient data

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project BAC's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

8%

Trailing CAGR unavailable; default 8%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$28.25
Total enterprise IV
$216.97B
Diluted shares
7.68B
Terminal PV
$157.27B (72% of total)
Year-5 FCF
$18.53B
YearProjected FCFDiscounted PV
+1$13.62B$12.38B
+2$14.71B$12.16B
+3$15.89B$11.94B
+4$17.16B$11.72B
+5$18.53B$11.51B
Terminal$253.28B$157.27B

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Dividends paid (TTM)
cash returned to holders
Stock buybacks (TTM)
$21.43B
share count reduction
Stock-based comp (TTM)
$4.00B
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$3.4T
everything owned
Total liabilities
$3.1T
everything owed
Stockholders' equity
$303.24B
shareholder claim
Net debt
$16.81B
LT debt minus cash

Recent performance · 71 quarters

Revenue↑+6.4% +$1.86B
$31.18B
Net Income↑+15.7% +$1.02B
$7.53B
Free Cash Flow
$46.87B

Drill down