Skip to main content

Northern Trust Corp

Exchange: NASDAQSector: Financial ServicesIndustry: Asset Management

Northern Trust Corporation is a leading provider of wealth management, asset servicing, asset management and banking services to corporations, institutions, affluent families and individuals. Founded in Chicago in 1889, Northern Trust has a global presence with offices in 24 U.S. states and Washington, D.C., and across 22 locations in Canada, Europe, the Middle East and the Asia-Pacific region. As of September 30, 2025, Northern Trust had assets under custody/administration of US$18.2 trillion, and assets under management of US$1.8 trillion. For more than 135 years, Northern Trust has earned distinction as an industry leader for exceptional service, financial expertise, integrity and innovation.

Current Price

$160.41

+0.24%

GoodMoat Value

$637.53

297.4% undervalued
Profile
Valuation (TTM)
Market Cap$29.81B
P/E16.30
EV$-21.42B
P/B2.30
Shares Out185.83M
P/Sales3.56
Revenue$8.36B
EV/EBITDA-1.52

Northern Trust Corp (NTRS) Valuation

GoodMoat Analysis

Based on data as of March 26, 2026

Northern Trust Corp appears deeply undervalued relative to the GoodMoat target price, offering a significant theoretical margin of safety. However, its valuation multiples are broadly in line with the sector, and the extreme discrepancy with the target price requires careful scrutiny of the underlying assumptions.

Read full analysis
Based on the provided data, Northern Trust's current price of $139.73 is dramatically lower than the GoodMoat Target of $637.53, implying a margin of safety of approximately 78%. According to the GoodMoat Valuation Assessment framework, a margin of safety over 40% is considered 'Deeply Undervalued.' This suggests a highly favourable valuation if the target price is accurate. However, the stock's P/E of 15.6x is only slightly below the sector average for financial services, indicating the market prices it similarly to peers. Its free cash flow yield of 18.0% is robust and supports the case for value. The primary analytical task is to reconcile the standard market multiple with the exceptionally high intrinsic value estimate. A value investor must critically examine the DCF assumptions driving the target, such as long-term growth rates and discount rates, to assess their reasonableness. The stock's quality, evidenced by a solid ROE of 13.4% and a profit margin of 21.5%, provides a foundation, but the extreme valuation gap is unusual and warrants a focus on the model's inputs rather than the output alone. Analysis based on data as of 2024-05-15.

NTRS Fair Value Estimate

$637.53297.4% undervalued

Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

NTRS Valuation Metrics

FCF$4.76B
FCF Growth Rate15.62%
EPS Growth (CAGR)2.56%
WACC10.00%

NTRS Valuation & Fair Value Analysis

Northern Trust Corp (NTRS) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.

The GoodMoat Fair Value target for Northern Trust Corp is $637.53. The current stock price is $160.41, suggesting the stock is 297.4% undervalued.

The price-to-earnings (P/E) ratio is 16.30. Price-to-book ratio is 2.30. Price-to-sales ratio is 3.56. Enterprise value to EBITDA is -1.52. PEG ratio is 0.38.

GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Northern Trust Corp's intrinsic value.