Financials Bank of America Corporation

Equities

BAC

US0605051046

Banks

Market Closed - Nyse Other stock markets 02:30:02 15/01/2026 am IST			Pre-market 04:32:15 pm
52.48 ^USD	-3.78%		52.62	+0.26%

04:04pm	Goldman Sachs Adjusts Price Target on Bank of America to $65 From $64, Maintains Buy Rating	MT
04:03pm	Keefe Bruyette & Woods Adjusts PT on Bank of America to $63 From $64, Maintains Outperform Rating	MT

Projected Income Statement: Bank of America Corporation

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	86,027	89,113	94,950	98,581	1,01,887	1,13,097	1,20,154	1,23,291
Change	-	3.59%	6.55%	3.82%	3.35%	11%	6.24%	2.61%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	30,315	29,382	33,512	32,736	35,075	43,370	44,447	48,874
Change	-	-3.08%	14.06%	-2.32%	7.15%	23.65%	2.48%	9.96%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	18,995	33,976	30,969	28,342	29,254	37,695	41,492	42,001
Change	-	78.87%	-8.85%	-8.48%	3.22%	28.85%	10.07%	1.23%
Net income ¹	16,473	30,557	26,015	24,866	25,503	29,055	32,056	34,472
Change	-	85.5%	-14.86%	-4.42%	2.56%	13.93%	10.33%	7.54%
Announcement Date	19/01/21	19/01/22	13/01/23	12/01/24	16/01/25	14/01/26	-	-

¹USD in Million

Estimates

Fiscal Period: December	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3
Net sales ¹	20,212	22,821	21,466	22,766	22,060	23,228	22,688	24,502	24,532	26,258	25,197	25,167	21,959	25,818	25,377	25,345	25,347	27,366	26,463	28,088	28,367	29,744	29,684	30,292	30,429	29,551	30,216	31,600
Change	-	12.91%	-5.94%	6.06%	-3.1%	5.29%	-2.32%	8%	0.12%	7.04%	-4.04%	-0.12%	-12.75%	17.57%	-1.71%	-0.13%	0.01%	7.97%	-3.3%	6.14%	0.99%	4.86%	-0.2%	2.05%	0.45%	-2.89%	2.25%	4.58%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	6,172	7,306	6,421	8,326	7,329	7,909	7,415	9,199	8,989	10,020	9,159	9,329	4,228	8,581	9,068	8,866	8,560	9,596	9,280	10,751	10,930	10,796	11,352	12,005	11,464	11,741	12,444	13,027
Change	-	18.37%	-12.11%	29.67%	-11.97%	7.91%	-6.25%	24.06%	-2.28%	11.47%	-8.59%	1.86%	-54.68%	102.96%	5.68%	-2.23%	-3.45%	12.1%	-3.29%	15.85%	1.66%	-1.23%	5.15%	5.75%	-4.5%	2.41%	5.99%	4.68%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	6,119	9,200	8,042	8,950	7,818	7,879	6,892	8,301	7,897	9,089	8,034	8,095	3,124	7,262	7,560	7,324	7,108	8,116	7,688	9,456	9,622	9,617	10,049	10,715	11,111	9,488	10,482	11,442
Change	-	50.35%	-12.59%	11.29%	-12.65%	0.78%	-12.53%	20.44%	-4.87%	15.09%	-11.61%	0.76%	-61.41%	132.46%	4.1%	-3.12%	-2.95%	14.18%	-5.27%	23%	1.76%	-0.05%	4.49%	6.63%	3.7%	-14.61%	10.48%	9.16%
Net income ¹	5,208	7,560	8,964	7,260	6,773	6,600	5,932	6,579	6,904	7,656	7,102	7,270	2,838	6,142	6,582	6,380	6,399	6,990	6,825	8,040	7,319	7,280	8,057	8,402	8,416	7,913	8,753	9,507
Change	-	45.16%	18.57%	-19.01%	-6.71%	-2.55%	-10.12%	10.91%	4.94%	10.89%	-7.24%	2.37%	-60.96%	116.42%	7.16%	-3.07%	0.3%	9.24%	-2.36%	17.8%	-8.97%	-0.53%	10.67%	4.28%	0.17%	-5.97%	10.61%	8.62%
Announcement Date	19/01/21	15/04/21	14/07/21	14/10/21	19/01/22	18/04/22	18/07/22	17/10/22	13/01/23	18/04/23	18/07/23	17/10/23	12/01/24	16/04/24	16/07/24	15/10/24	16/01/25	15/04/25	16/07/25	15/10/25	14/01/26	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Bank of America Corporation

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	19/01/21	19/01/22	13/01/23	12/01/24	16/01/25	14/01/26	-	-

Estimates

Cash Flow Forecast: Bank of America Corporation

Fiscal Period:

Estimates

Forecast Financial Ratios: Bank of America Corporation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	35.24%	32.97%	35.29%	33.21%	34.43%	38.35%	36.99%	39.64%
EBT Margin (%)	-	22.08%	38.13%	32.62%	28.75%	28.71%	33.33%	34.53%	34.07%
Net margin (%)	-	19.15%	34.29%	27.4%	25.22%	25.03%	25.69%	26.68%	27.96%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.67%	1.05%	0.88%	0.84%	0.83%	0.89%	0.94%	0.99%
ROE	-	6.76%	12.23%	10.75%	9.75%	9%	10.59%	11.1%	12.12%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	0.72	0.78	0.86	0.92	1	1.08	1.186	1.315
Change	-	-	8.33%	10.26%	6.98%	8.7%	8%	9.33%	10.83%
Book Value Per Share ¹	-	28.72	30.37	30.61	33.34	35.79	38.44	40.77	42.87
Change	-	-	5.75%	0.79%	8.92%	7.35%	7.4%	6.54%	5.16%
EPS ¹	-	1.87	3.57	3.19	3.08	3.21	3.81	4.287	4.964
Change	-	-	90.91%	-10.64%	-3.45%	4.22%	18.69%	12.61%	15.8%
Nbr of stocks (in thousands)	-	86,50,790	81,84,084	80,22,432	79,13,732	76,72,880	73,02,496	73,02,496	73,02,496
Announcement Date	-	19/01/21	19/01/22	13/01/23	12/01/24	16/01/25	14/01/26	-	-