M&T Bank Corporation

MTB

CIK 0000036270 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$420M
↑+7.1% +$28Mvs FY2024 (Q4)
Operating Income
$340M
↑+9.3% +$29Mvs FY2024 (Q4)
Net Income
$128M
↑+16.4% +$18Mvs FY2024 (Q4)
Gross Profit
$420M
↑+7.1% +$28Mvs FY2024 (Q4)

Quality Score

Quality score

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

Poor
20/100
  • Profitability
    0Insufficient data
  • Liquidity
    0Insufficient data
  • Leverage
    81D/E 0.37 (under 0.5 = conservative)
  • Efficiency
    0Asset Turnover 0.01x (1.0+ = capital-efficient)
  • Growth
    40Revenue YoY +7.1% (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 MTB'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.

3%

Trailing 3-yr CAGR was -11.7%

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
$264.01
Total enterprise IV
$41.92B
Diluted shares
0.16B
Terminal PV
$29.54B (70% of total)
Year-5 FCF
$3.48B
YearProjected FCFDiscounted PV
+1$3.09B$2.81B
+2$3.19B$2.63B
+3$3.28B$2.47B
+4$3.38B$2.31B
+5$3.48B$2.16B
Terminal$47.58B$29.54B

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)
$899M
cash returned to holders
Stock buybacks (TTM)
$2.63B
share count reduction

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$213.51B
everything owned
Total liabilities
$184.33B
everything owed
Stockholders' equity
$29.18B
shareholder claim
Net debt
$9.49B
LT debt minus cash

Recent performance · 71 quarters

Revenue↑+7.1% +$28M
$420M
Net Income↑+11.5% +$78M
$759M
Free Cash Flow↓-68.8% -$1.15B
$523M

Drill down