COF Capital One
too hard · 40
Owner-earnings value$168.27
Price$198.86
Margin of safety
-15.4%
Quality gate · 40/100
⚠ weak through-cycle ROE (8%)
Median ROE8.1%
FCF conversion389%
Share count / yr+17.9%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 10.52B |
| Owner-earnings yield | 8.6% |
| Free-cash-flow yield | 24.3% |
| Growth used (normalized) | 8.0% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.8% |
⚠ financial — owner earnings ≈ net income · financial — valued by residual income (ROE vs cost of equity on book equity)