Projected Income Statement: JPMorgan Chase & Co.

Forecast Balance Sheet: JPMorgan Chase & Co.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 14/01/22 13/01/23 12/01/24 15/01/25 13/01/26 - - -
Estimates

Cash Flow Forecast: JPMorgan Chase & Co.

Fiscal Period:
Estimates

Forecast Financial Ratios: JPMorgan Chase & Co.

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

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 41.35% 40.84% 44.86% 48.3% 47.58% 46.79% 46.06% 47.74%
EBT Margin (%) - 48.96% 35.87% 38.97% 42.29% 39.79% 40.65% 39.74% 39.94%
Net margin (%) - 38.23% 27.89% 30.21% 32.03% 30.52% 31.12% 29.85% 30.25%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.3% 0.98% 1.3% 1.43% 1.29% 1.28% 1.24% 1.28%
ROE - 19% 14% 17% 18% 17% 17.34% 16.92% 17.4%

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 - 3.8 4 4.1 4.8 5.8 6.285 6.794 7.431
Change - - 5.26% 2.5% 17.07% 20.83% 8.37% 8.1% 9.38%
Book Value Per Share 1 - 88.07 90.29 104.4 116.1 127 134.9 144.9 153.7
Change - - 2.52% 15.68% 11.12% 9.41% 6.25% 7.35% 6.09%
EPS 1 - 15.36 12.09 16.23 19.75 20.02 22.95 23.85 26.01
Change - - -21.29% 34.24% 21.69% 1.37% 14.61% 3.95% 9.04%
Nbr of stocks (in thousands) - 2,955,266 2,933,205 2,891,008 2,815,340 2,722,262 2,679,511 2,679,511 2,679,511
Announcement Date - 14/01/22 13/01/23 12/01/24 15/01/25 13/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 14.7x 14.1x
PBR 2.49x 2.32x
EV / Sales 4.52x 4.38x
Yield 1.87% 2.02%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
24
Last Close Price
336.47USD
Average target price
353.95USD
Spread / Average Target
+5.20%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. JPM Stock
  4. Financials JPMorgan Chase & Co.