investorscraft@gmail.com

Intrinsic Value of JPMorgan Chase & Co. (JPM)

Previous Close$289.37
Intrinsic Value
Upside potential
Previous Close
$289.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JPMorgan Chase & Co. is a global financial services leader operating across investment banking, commercial banking, asset management, and consumer banking. The firm generates revenue through interest income, fees, and trading activities, leveraging its diversified portfolio to mitigate sector-specific risks. As the largest U.S. bank by assets, JPMorgan holds a dominant position in corporate and investment banking, with a strong retail footprint bolstered by Chase-branded services. Its scale, technological investments, and regulatory expertise reinforce its competitive moat in an increasingly digital financial landscape. The bank’s international presence, particularly in Europe and Asia, further diversifies its revenue streams while maintaining a focus on high-margin institutional clients. JPMorgan’s market leadership is underpinned by its ability to cross-sell services, optimize capital allocation, and navigate complex financial environments, making it a bellwether for the broader banking sector.

Revenue Profitability And Efficiency

JPMorgan reported $166.9 billion in revenue for FY 2024, with net income of $58.5 billion, reflecting a robust 35% net margin. Diluted EPS stood at $19.75, demonstrating strong earnings power. Operating cash flow was negative ($42.0 billion), likely due to timing differences in large-scale financial transactions or balance sheet adjustments, though the absence of capital expenditures suggests efficient asset utilization.

Earnings Power And Capital Efficiency

The bank’s earnings are driven by diversified revenue streams, including net interest income and fee-based services, with high capital efficiency evidenced by its scalable operations. The absence of reported capital expenditures indicates disciplined reinvestment, though further detail on ROE or ROTE would clarify capital allocation effectiveness.

Balance Sheet And Financial Health

JPMorgan maintains a solid liquidity position with $469.3 billion in cash and equivalents, offset by $454.3 billion in total debt. The balance sheet reflects prudent risk management, with ample liquidity to absorb market shocks. The debt level, while substantial, is manageable given the bank’s earnings capacity and diversified funding sources.

Growth Trends And Dividend Policy

The bank’s growth is supported by organic expansion and strategic acquisitions, with a $5.14 annual dividend per share underscoring its commitment to shareholder returns. Dividend sustainability appears strong, backed by consistent profitability and a conservative payout ratio relative to earnings.

Valuation And Market Expectations

JPMorgan’s valuation reflects its premium position in the banking sector, with investors pricing in stable earnings growth and risk resilience. Market expectations likely incorporate its ability to outperform peers in varying interest rate environments.

Strategic Advantages And Outlook

JPMorgan’s scale, technological edge, and regulatory expertise position it to capitalize on digital banking trends and institutional demand. Near-term headwinds like macroeconomic volatility are mitigated by its diversified model, with long-term growth tied to global financial intermediation and innovation.

Sources

10-K filing, company financial disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount