Mon, Jul 14, 2014, 2:23 AM EDT - U.S. Markets open in 7 hrs 7 mins


% | $
Quotes you view appear here for quick access.

Terex Corp. Message Board

  • jamessmarson3 jamessmarson3 Jan 20, 2013 12:07 PM Flag

    For all the naysayers , Enjoy my PNC Valuation


    I think DATA said i never get specific so this is a one time treat for me to show you how much more I know than you guys.

    This is the most specific ill ever get and a one time treat showing you how to value bank earnings.

    PNC's Average assets next year will be $310 B their average liabilities will be 268 B. This implies loan growth of 6% or $10 billion in total.

    Interest income = $10.7 B (310B of average assets X 3.45%
    Interest expense = .-9 B (268 B of average liabilities X 0.336%
    Provisions = .9 B (based on historical average
    Interest income = $7.1 B ( current interest income but minus visa share gain and add back repurchase losses then multiplied by 5% growth during the year)
    Interest expense = -$10 B (PNC said non interest expense to decline 5%)
    Earnings before Taxes $6.0 B
    Tax Rate = 28%
    Earnings after taxes = $4.32 B
    Less NCI and PS = 220 (Non controlling and preferred share dividends
    Earnings = $4.1 B
    EPS = $7.76

    So PNC is trading at 8 times next years and is one of the best banks in the country. If it just normalizes to a WFC, USB or BBT PE the stock is worth $90. I think its worth at least $100 since WFC and USB are also undervalued.

    Here is to 2013! the year of PNC!


    There interest income / all assets will be 3.45% next year which is this year interest income / all assets * 90% to reflect that their yields decline in this low rate environment

    The interest expense / all liabilities will be 0.336% which will decline by about 10% from last year based on the fact their deposits and other liabilities are beign repriced lower

    This topic is deleted.
39.69-0.32(-0.80%)Jul 11 4:00 PMEDT

Trending Tickers

Trending Tickers features significant U.S. stocks showing the most dramatic increase in user interest in Yahoo Finance in the previous hour over historic norms. The list is limited to those equities which trade at least 100,000 shares on an average day and have a market cap of more than $300 million.