Capital One(COF) Goldman Sachs·2025-05-30 02:45Investment Rating - The report maintains a "Buy" rating on Capital One Financial Corp. (COF) with a 12-month price target of $242, indicating an upside potential of 30.8% from the current price of $185.08 [14][15]. Core Insights - The report projects a consolidated EPS of approximately $25.50 by 2027, reflecting an EPS accretion of around 34%, an increase from the previous estimate of 29% [3][5]. - The analysis includes a pro-forma CET1 ratio of 14.13% at closing, which adjusts to 15.00% when factoring in updated deal assumptions [7][8]. - The report anticipates approximately $24 billion in share buybacks through the end of 2027, with $16 billion expected by the end of 2026 [11]. - Cost reduction estimates for the integration of Discover Financial Services (DFS) into COF are conservative, with an expected reduction of 26% in operating expenses, compared to historical reductions of 35-40% in similar deals [3][11]. Summary by Sections Earnings Projections - GAAP net income is projected to be $7.94 billion in 2025, $10.01 billion in 2026, and $12.43 billion in 2027, with corresponding GAAP EPS of $13.15, $17.50, and $22.85 respectively [6][12]. Capital and Buybacks - The report models a total of $24 billion in buybacks through 2027, with a focus on maintaining a CET1 ratio of around 11% post-integration [11][12]. - The estimated TBV dilution post-deal close is approximately 21%, driven by a higher non-PCD allocation of DFS loans [11][12]. Fair Value and Loan Analysis - The fair value of the loans is estimated at approximately $116.6 billion, with no PCD "gross up" in the updated loan marks [9]. - The report indicates that a Day 2 allowance will need to be established for the non-PCD portion of the loans, resulting in a pro-forma CET1 of 13.77% post-closing [10].