Back to rankings

Northern Trust Corporation (NTRS)

NEUTRAL
Financial ServicesAsset ManagementUnited States

Fundamental

56

Price

$186.68

Market Cap

$33.65B

Part 1 · What the company is worth

Overview

Northern Trust is a Chicago-based trust bank that keeps custody of, administers and manages money for large institutions and wealthy families, rather than making everyday consumer loans. Its Asset Servicing business holds, settles and reports on securities for pension funds, insurers, sovereign wealth funds and fund managers worldwide. Its Wealth Management business runs trusts, investment portfolios and private banking for high-net-worth individuals and family offices. The company earns its living as the record-keeper other institutions trust with their assets, not by taking large market bets of its own.

How it makes money

Most revenue is fees calculated as a small percentage of the assets Northern Trust holds, administers or manages — so revenue rises and falls with financial markets and with how much new money clients bring in, not with how many loans are made. A second stream is net interest income, earned by investing the cash balances clients park with the bank while their securities are held. Because the cost base — people, technology, compliance — is relatively fixed, revenue swings from market moves flow largely to profit.

Revenue by segment

Asset Servicing58.5%

Custody, fund administration and related services for pension funds, insurers and asset managers globally, priced as a share of assets under custody and administration.

Wealth Management41.5%

Trust, investment management and private banking for high-net-worth individuals, families and family offices in the United States and abroad.

Competitive moat

Switching costs · Narrow

Moving a pension fund's custody relationship to a new bank means re-plumbing reporting, compliance and reconciliation processes built over years, so clients rarely switch over price alone. But Northern Trust competes with BNY, State Street and JPMorgan, who offer the same lock-in to their own clients, so the advantage protects existing relationships more than it wins new ones.

What drives demand

Moderately cyclical

Fee revenue is tied to the market value of the assets under administration, so a market downturn shrinks revenue even without a single client leaving. Wealth Management and Asset Servicing contracts are typically multi-year, which smooths some of that swing, but Northern Trust states its business is dependent on fee income that can be hurt by weak markets and shifting investment preferences.

Key risks

  • Fee revenue depends on markets — The company states that a majority of its revenue is fee-based and can be hurt by market volatility, economic downturns, underperformance or shifts in investment preferences, none of which it controls.
  • Interest rate sensitivity — Northern Trust earns net interest income on client cash balances, so changes in interest rates can move earnings negatively in either direction depending on how the balance sheet is positioned.
  • Dependence on outside technology and networks — The company is highly dependent on information technology systems, many operated by third parties, and states that failures, disruptions or cyberattacks could severely affect operations and results.
  • Extensive and evolving regulation — As a bank holding company, Northern Trust is subject to extensive supervision, and evolving data privacy and other rules can raise compliance costs and legal exposure over time.

The case for

Buyers argue that being the trusted record-keeper for pension funds and family offices creates relationships that rarely break, and that a recovery in markets and cross-border flows would lift fee revenue without requiring any change in the underlying business.

The case against

Sellers fear that fee income tracks markets the company cannot control, that scale rivals like BNY and State Street can undercut on price, and that a prolonged downturn or an interest rate move in the wrong direction would compress earnings at once.

Written by the editors, published on August 18, 2026

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

Balance Sheet & Liquidity

Revenue

$9.05B

Trailing 12 months (through 6/30/2026)

Net Income

$2.24B

Trailing 12 months (through 6/30/2026)

Free Cash Flow

$5.46B

Total Equity

$12.96B

Total Liabilities

$164.17B

Current Ratio

0.40

Interest Coverage

1.18

Debt/EBITDA

-

Earnings Per Share

Revenue & Net Income

Free Cash Flow

Income Breakdown

Historical statement

Margins over time

Debt over time

Growth grid

Growth — Revenue

Fair Value Estimation

Fairly Valued

Fair Value

$237.42

Current Price

$186.68

Margin of Safety

+21.4%

Fair Value Range

$154.32 - $320.51

Estimation Methods

Analyst Target:$184.27
DCF:$493.49
PE-based:$175.68
Graham Growth:$278.00
EPV:$113.08
Analyst Consensus:Hold (2B / 14H / 5S)
Last Earnings Surprise:+7.52%

Valuation Metrics

P/E Ratio

21.04

ROE

13.4%

P/B Ratio

2.55

P/FCF

76.69

Gross Margin

-

ROIC

-

Profitability Radar

Value Creation (Economic Moat)

ROIC

-

WACC

11.5%

ROIC − WACC

-

Fundamental Analysis Criteria

Passed (14)

  • EPS shows upward trend
  • EPS CAGR 5.69%
  • Price CAGR 7.52%
  • P/B Ratio 2.55
  • Operating Margin 33.3%
  • Positive Free Cash Flow
  • CapEx intensity
  • Low reliance on intangibles
  • ROE 17.1%
  • Revenue Growth 5Y 5.6%
  • Earnings Surprise avg 8.3%
  • PEG Ratio 1.66
  • Share Dilution -4.4%
  • Net Margin Trend 24.8% vs 22.0%

Failed (9)

  • P/FCF 76.69
  • Debt/Equity ratio
  • Interest Coverage
  • Return on Tangible Assets
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Analyst Consensus 10% Buy
  • Earnings Quality (OCF/NI) 0.24
  • Piotroski F-Score 4/9

Unavailable (5)

  • ROIC NaN%
  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Current Ratio
  • Debt/EBITDA

Piotroski F-Score

4/9

Mixed signals: some areas need attention

score
criteria

Earnings Quality

0.24

Low quality: investigate accounting

Share Dilution

-4.4%

Buying back shares. Shareholder friendly

Governance

Executive Team

NameTitleAge
Mr. Michael Gerard O'GradyChairman, President & CEO59
Mr. Peter B. CherecwichExecutive VP & COO60
Mr. Thomas A. SouthExecutive VP & Chief Information Officer55
Mr. Jason Jerrome TylerExecutive VP & President of Wealth Management53
Mr. David W. Fox Jr.Executive VP & CFO66
Mr. Jim WardSenior Investment Officer & Senior VP of Western Michigan Office-
Mr. Ian HeadonHead of Depositary Regulatory & Technical Services-
Ms. Alexandria TaylorExecutive VP & Chief Administrative Officer42
Mr. Steve CarrollSVP & Head of Investor Relations-
Ms. Susan Cohen Levy J.D.Executive VP, General Counsel & Corporate Secretary67

Audit Risk

5

Board Risk

9

Compensation Risk

2

Shareholder Rights Risk

3

Part 2 · The price and when to enter

This part won't tell you whether the company is worth owning: it helps you choose when to buy it, once the fundamentals have convinced you. Inside: technical analysis, potential, historical drawdowns, gamma exposure.

Latest News

Recent headlines for NTRS, sourced from Markets Gazette.

  • 3/2/2026POSITIVE
    Northern Trust enters tokenized Treasurys fund market with new share class

    Northern Trust Corporation, the US-based asset management giant, has officially entered the burgeoning market for tokenized Treasurys funds by launching a new share class for its liquidity fund. This strategic move leverages a blockchain-enabled structure, positioning the company at the forefront of financial innovation. The on-chain US Treasurys exposure market is rapidly expanding, currently nearing an impressive $11 billion, underscoring a clear demand for advanced digital solutions. For investors, Northern Trust's initiative suggests potential for revenue growth and diversification for the company, strengthening its position in an evolving sector and offering new opportunities for accessing traditional financial instruments through modern infrastructure.

via Markets Gazette