DCF ScreenerData as of Oct 10, 2026, 1:06 AM UTC
← Screener

NTRS Northern Trust Corporation

Financial Services

Price
$169.46
Intrinsic value
$92.14
Buy price
$73.72
Discount
-83.9%
Overvalued

Live signals

Daily bars as of Oct 8, 2026

Nothing firing right now - no PAM pattern in the last 5 daily bars, and no DR1 support reclaim in the last 5 weekly bars. Technical confluence is DOWNTREND (1/3) - see the chart below.

DCF walkthrough

This ticker is valued with the excess-return model (bank/insurer/lender), not the operating-cash-flow DCF, so growth-rate and years-of-growth sliders don't apply - only the discount rate (used as cost of equity) and margin of safety do.

Discount rate9.00%
Margin of safety20.00%
Operating CF
$529,300,000.00
Total debt
$16,345,100,288.00
Cash & STI
$10,004,799,488.00
Shares out.
184,890,000
Overvalued
Intrinsic value$92.05
Buy price (with MOS)$73.64
Current price$169.46
Discount to intrinsic value-84.1%

7-step quality scorecard

ROE quality
LOW
Average ROE
12.6%
Current ROE
13.4%
Minimum ROE
9.3%
Debt quality
LEVERAGED
Debt / Equity
1.26x
Moat proxy
WEAK_PROXY
Cash-flow reliability
NOT_APPLICABLE
Operating CF / Net income
0.24x

Technical chart

Confluence: DOWNTREND (1/3)

Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).

Assumptions & data quality

Data source
yfinance
Growth (g1) source
revenueCAGR+decel_adj
Valuation model
EXCESS_RETURN
Debt as % of DCF PV
428%
Public economic interest
100.0%

These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.