Projected Income Statement: The PNC Financial Services Group, Inc.

Forecast Balance Sheet: The PNC Financial Services Group, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 18/01/22 18/01/23 16/01/24 16/01/25 16/01/26 - - -
Estimates

Cash Flow Forecast: The PNC Financial Services Group, Inc.

Fiscal Period:
Estimates

Forecast Financial Ratios: The PNC Financial Services Group, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 32.32% 37.64% 34.8% 37.26% 40.11% 40.92% 43.24% 40.93%
EBT Margin (%) - 36.37% 35.38% 31.34% 33.6% 36.74% 37.54% 39.28% 39.36%
Net margin (%) - 28.3% 27.15% 23.98% 25.65% 28.47% 28.83% 30.17% 30.05%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.09% 1.11% 1.01% 1.05% 1.24% 1.25% 1.29% 1.2%
ROE - 10.78% 13.52% 12.35% 11.92% 12.9% 13.15% 13.77% 14.75%

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 - 4.9 5.75 6.1 6.3 6.6 6.966 7.337 7.958
Change - - 17.35% 6.09% 3.28% 4.76% 5.55% 5.32% 8.46%
Book Value Per Share 1 - 120.6 99.93 112.7 122.9 140.4 151.7 162 165.8
Change - - -17.15% 12.8% 9.07% 14.23% 8.02% 6.81% 2.32%
EPS 1 - 12.7 13.85 12.79 13.74 16.59 18.36 21.06 23.28
Change - - 9.06% -7.65% 7.43% 20.74% 10.66% 14.72% 10.55%
Nbr of stocks (in thousands) - 4,22,641 4,03,319 3,98,341 3,96,783 3,92,158 4,01,565 4,01,565 4,01,565
Announcement Date - 18/01/22 18/01/23 16/01/24 16/01/25 16/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 12.4x 10.8x
PBR 1.51x 1.41x
EV / Sales 3.57x 3.39x
Yield 3.05% 3.21%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
228.37USD
Average target price
255.21USD
Spread / Average Target
+11.75%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. PNC Stock
  4. Financials The PNC Financial Services Group, Inc.