Capital One (COF) Last Update 7/26/25
Related: BAC C GS UBS
% of Stock Price
Revenue
Gross Profits
Free Cash Flow
Capital One
STOCK PRICE
DIVISION
% of STOCK PRICE
Credit Cards
56.6%
$110
TOTAL
100%
$194
$193.57
Yours
Trefis Price
N/A
$230
Market
 
Top Drivers for Period
Key Drivers
loading revenue data...
loading ebitda data...
loading cash flow data...

RECENT NEWS AND ANALYSIS

Potential upside & downside to trefis price

Capital One Company

VALUATION HIGHLIGHTS

  1. Credit Cards constitute 57% of the Trefis price estimate for Capital One's stock.
  2. Consumer Loans constitute 29% of the Trefis price estimate for Capital One's stock.
  3. Commercial Loans constitute 14% of the Trefis price estimate for Capital One's stock.

WHAT HAS CHANGED?

Latest Earnings

Capital One posted a mixed set of Q2 2025 results - its first earnings report since completing the Discover acquisition. Adjusted earnings per share came in at $5.48, well above analyst expectations, while revenue missed estimates at $12.5 billion. Period-end loans rose 36% to $439.3 billion, driven by a 72% surge in credit card balances to $269.7 billion, largely due to the Discover deal. We will be updating our model for Q2 results and the Discover deal shortly.

Acquisition of Discover Financial Services Closes

Capital One closed its deal to acquire Discover Financial Services on May 18th, 2025 - creating the largest credit-card issuer by loan volume in the U.S. The most attractive part of the acquisition would be Discover’s proprietary card network, which charges merchants a fee for processing credit card transactions. The acquisition also allows Capital One to cross-sell a wide range of financial products, including checking and savings accounts and personal and automotive loans, to Discover’s loyal base of cardholders.

POTENTIAL UPSIDE & DOWNSIDE TO TREFIS PRICE

Below are key drivers of Capital One's value that present opportunities for upside or downside to the current Trefis price estimate for the bank:

Credit Cards

  • Provisions % of Outstanding Credit Card Loans: Capital One's credit card provisions stood at 3.54% in 2022 and rose to 6.72% in 2024. We estimate the figure to normalize at under 5% over our forecast period.
  • Net Interest Yield on Credit Card Balances: Capital One's net interest yield on its credit card portfolio has remained between 13-14% over recent years, and we forecast it to stay at that level over the rest of the forecast period. However, if the yield figure falls to 12% for this period, then there would be a downside of around 10% to the current price estimate.

BUSINESS SUMMARY

Capital One is one of the largest banks in the United States, offering a wide range of financial products and services through its banking and non-banking subsidiaries. Its key subsidiaries include Capital One Bank National Association (COBNA), which provides credit and debit card products, personal and auto loans, and deposit accounts. Capital One National Association (CONA) serves consumers, small businesses, and commercial clients with a broad spectrum of banking solutions, including lending, treasury management, and wealth management services.

SOURCES OF VALUE

The Credit Cards division is the primary source of value for Capital One for the following reasons.

Largest revenue contributor

Capital One's Credit Card division accounted for 69% of the firm's total revenues in 2024, compared to 22% from the Consumer Loans division and 9% from the Commercial Loans division.

KEY TRENDS

Rise in Prime Loan Interest Rates Will Benefit Capital One

As a result of the Covid-19 crisis in 2020, the Federal Reserve reduced the interest rates to a near-zero level. That said, the Federal Reserve increased interest rates considerably over 2022-23 to combat the spike in inflation, which positively impacted the company's net interest income. With the Federal Reserve likely taking a more cautious approach to cutting interest rates in 2025, relatively high interest rates should largely benefit Capital One.

Fast Growth in Electronic Cashless Payment Solutions

Capital One also operates in the cashless payment solution market. This includes payments using credit cards. The market for such transactions is growing at a rapid pace. Consumers are moving toward cashless transactions in large numbers, particularly in international markets where credit and debit cards are becoming more prevalent. We expect significant growth in this segment soon as more customers and merchants embrace credit/debit card payment solutions.