PNC FINANCIAL SERVICES GROUP, INC.

PNC

CIK 0000713676 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$6.07B
↑+9.1% +$504Mvs FY2024 (Q4)
Operating Income
$5.96B
↑+10.4% +$560Mvs FY2024 (Q4)
Net Income
$2.03B
↑+25.0% +$406Mvs FY2024 (Q4)
Gross Profit
$6.07B
↑+9.1% +$504Mvs FY2024 (Q4)

Quality Score

Quality score

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

Poor
17/100
  • Profitability
    0Insufficient data
  • Liquidity
    0Insufficient data
  • Leverage
    53D/E 0.94 (under 0.5 = conservative)
  • Efficiency
    0Asset Turnover 0.04x (1.0+ = capital-efficient)
  • Growth
    47Revenue YoY +9.1% (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 PNC'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 -21.6%

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
$154.55
Total enterprise IV
$61.20B
Diluted shares
0.40B
Terminal PV
$43.13B (70% of total)
Year-5 FCF
$5.08B
YearProjected FCFDiscounted PV
+1$4.52B$4.11B
+2$4.65B$3.84B
+3$4.79B$3.60B
+4$4.93B$3.37B
+5$5.08B$3.16B
Terminal$69.46B$43.13B

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)
$2.63B
cash returned to holders
Stock buybacks (TTM)
$1.34B
share count reduction
Stock-based comp (TTM)
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$573.57B
everything owned
Total liabilities
$512.94B
everything owed
Stockholders' equity
$60.59B
shareholder claim
Long-term debt
$57.10B
outstanding bonds + loans

Recent performance · 71 quarters

Revenue↑+9.1% +$504M
$6.07B
Net Income↑+25.0% +$406M
$2.03B
Free Cash Flow↓-57.9% -$1.04B
$757M

Drill down