NTRS Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Northern Trust Corp
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% undervaluedNorthern 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.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →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.