COF
FinancialsCapital One
Price Chart
Market Data
Financials
XBRL · SEC EDGAR2009–2025(17yr)| Metric | FY 2009 | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025Latest | YoY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.0B | $16.2B | $16.3B | $21.4B | $22.4B | $22.3B | $23.4B | $25.5B | $27.2B | $28.1B | $28.6B | $28.5B | $30.4B | $34.3B | $36.8B | $39.1B | $53.4B | +36.6% |
| Net Income | $883.8M | $2.7B | $3.1B | $3.5B | $4.2B | $4.4B | $4.0B | $3.8B | $2.0B | $6.0B | $5.5B | $2.7B | $12.4B | $7.4B | $4.9B | $4.8B | $2.5B | -48.4% |
| Net Margin | 6.8% | 17.0% | 19.3% | 16.4% | 18.6% | 19.9% | 17.3% | 14.7% | 7.3% | 21.4% | 19.4% | 9.5% | 40.7% | 21.5% | 13.3% | 12.1% | 4.6% | -7.6pp |
| Free Cash Flow | $2.6B | $7.8B | $7.1B | $8.5B | $9.2B | $8.8B | $9.6B | $11.1B | $13.2B | $12.1B | $15.8B | $16.0B | $11.6B | $12.9B | $19.6B | $17.0B | $26.1B | +54.2% |
| FCF Margin | 19.8% | 48.2% | 43.9% | 39.7% | 40.9% | 39.5% | 41.0% | 43.4% | 48.3% | 43.1% | 55.1% | 56.1% | 38.2% | 37.6% | 53.3% | 43.3% | 48.9% | +5.6pp |
| EPS (Diluted) | $0.74 | $6.01 | $6.80 | $6.16 | $6.96 | $7.59 | $7.07 | $6.89 | $3.49 | $11.82 | $11.05 | $5.18 | $26.94 | $17.91 | $11.95 | $11.59 | $4.03 | -65.2% |
1. THE BIG PICTURE
Capital One is no longer just a bank; it is transforming into a technology-led payments ecosystem that owns its own transaction "rails" through the Discover network. By combining this proprietary infrastructure with cloud-native AI and the $5.15 billion acquisition of Brex, Capital One aims to bypass third-party networks and capture higher margins across the entire payment lifecycle.
2. WHERE THE RISKS HIT HARDEST
Capital One’s "digital strategy" and reliance on cloud infrastructure (10-K Item 1) are directly threatened by its dependence on third-party providers like AWS and FIS. Any cybersecurity incident at these providers could cripple the very technology ecosystem Capital One cites as its primary competitive advantage (Risks). Furthermore, the strategic strength of the "Global Payment Network" is currently undermined by the sheer cost of its creation; Capital One recorded $861 million in integration and amortization expenses in the fourth quarter of 2025 alone, which threatens to offset the revenue synergies management expects to realize (8-K).
3. WHAT THE NUMBERS SAY TOGETHER
The financial data reveals a company in the middle of an expensive metamorphosis. Revenue growth of 36.6% (XBRL) leads the peer group, yet net margins of 4.4% are the lowest among major banks, trailing JPMorgan (31.7%) and PNC (28.8%). This margin compression is structural and temporary, driven by the $352 million in integration expenses and $509 million in Discover-related amortization (8-K). While the 52.0% FCFFCFFree Cash Flow — cash left after paying for operations and capital investments; what the company can actually spend, save, or return to shareholders margin (XBRL) suggests high cash generation efficiency, the low net margin reflects the heavy "strategic preparation" and investment costs cited by CEO Richard Fairbank. The 36.6% TTMTTMTrailing Twelve Months — the most recent full year of financial data, updated on a rolling basis each quarter revenue growth is a sharp divergence from the low-single-digit growth of peers like Wells Fargo (+1.7%), primarily due to the inorganic contribution of the Discover business acquired in May 2025.
4. IS IT WORTH IT AT THIS PRICE?
At 7.5x Forward P/EP/EPrice-to-Earnings ratio — share price divided by annual earnings per share; how much investors pay per dollar of profit. Higher P/E = higher growth expectations, Capital One is the cheapest stock in its peer group, trading at a 25% discount to the 10.0x peer median. According to the CAPM analysis, the market is pricing in a long-term growth rate of just 0.5%. This valuation appears highly pessimistic given the 36.6% TTMTTMTrailing Twelve Months — the most recent full year of financial data, updated on a rolling basis each quarter revenue growth and the "solid top line growth" reported in the most recent quarter (8-K). The discount is likely a reflection of the integration risks and the current 4.4% net margin. However, if Capital One achieves even a GDP-paced growth of 2.5%, the justified multiple would rise to 12.1x. Given that Capital One is returning 1.5% of its market cap via buybacks and maintaining a $5.3 billion net cash position (Yahoo Finance), the stock is attractively valued for investors who believe the Discover and Brex integrations will eventually normalize margins.
5. WHAT WOULD CHANGE THIS VIEW?
- Cautious if integration expenses fail to decline from the current $352 million quarterly level or if regulatory changes to interchange fees significantly compress non-interest income (10-K Item 1).
- Constructive if the Consumer Banking segment, specifically Auto loans (which grew 2% to $83.6 billion), shows accelerating growth alongside a stabilization of credit loss reserves (8-K).
6. BOTTOM LINE
Structural Advantage: A proprietary global payments network integrated with a cloud-native AI infrastructure that allows for vertical control of transaction processing and data. Bottom Line: Capital One is a high-growth payments disruptor currently valued like a distressed lender due to temporary acquisition costs.
1. Top 5 Material Risks
- Integration of Discover: Capital One faces significant risks that the integration of Discover will be more costly, time-consuming, or difficult than anticipated, potentially failing to realize expected revenue and cost synergies.
- Macroeconomic Environment: Instability in the macroeconomic environment, including monetary policy actions and inflation, could disrupt capital markets and weaken the labor market, directly impacting borrowers' ability to service debt and increasing credit losses.
- Interest Rate Fluctuations: Rapid or persistent changes in interest rates could adversely affect Capital One’s net interest income, borrowing costs, and the market value of securities holdings, while also impacting the credit quality of the loan portfolio.
- Cybersecurity and Operational Infrastructure: Cyber-attacks or security incidents—including those targeting third-party providers like AWS or FIS—could result in increased costs, revenue reductions, and reputational damage, particularly as Capital One relies heavily on cloud-based infrastructure.
- Regulatory Compliance and Scrutiny: Capital One is subject to extensive and evolving domestic and foreign regulations; failure to comply, or changes in regulatory interpretations, could lead to fines, restrictions on business activities, and increased compliance expenses.
2. Company-Specific Risks
- Business Mix Concentration: Capital One originates a higher proportion of consumer loans and subprime credit card accounts compared to other large bank peers, which may lead to greater fluctuations in delinquencies and charge-offs.
- Commercial Real Estate Concentration: Approximately 36% of the commercial real estate loan portfolio is concentrated in the Northeast region, making Capital One disproportionately vulnerable to regional economic downturns or catastrophic events in that area.
- Reliance on Third-Party Cloud Infrastructure: Capital One has migrated substantially all core information technology infrastructure to third-party cloud platforms, primarily AWS; any service degradation or failure at these providers could significantly disrupt business operations.
- Model and AI Risk: The extensive use of quantitative models and evolving AI technologies—including generative AI—poses risks of inaccurate forecasts, "hallucinatory" outputs, and ineffective risk management, which could lead to operational inefficiencies or legal liability.
3. Regulatory/Legal Risks
- Interchange Fee Regulation: The Federal Reserve’s Regulation II, which limits debit card interchange fees, is subject to ongoing legal challenges; any finalization of proposed rules to further reduce these caps could materially reduce revenue for Capital One’s card businesses.
- Fair Banking Review: The OCC is conducting an ongoing supervisory review of the nine largest OCC-regulated banks, including the Bank, to determine if they have discriminated against customers based on political or religious beliefs, with potential referrals to the Attorney General.
- Community Benefits Plan (CBP): As part of the Discover acquisition, Capital One committed to a $265 billion CBP over five years; failure to deliver on this commitment could lead to public criticism, reputational damage, or retaliatory regulatory actions.
- Card Product Misclassification: Capital One is subject to ongoing legal and regulatory proceedings related to "Card Product Misclassification," which could result in significant liabilities and ongoing defense expenses.
4. Financial Impact Map
Integration of Discover → Operating Expenses → Significant non-recurring costs and potential write-down of goodwill and intangible assets if benefits are not realized. Macroeconomic Environment → Allowance for Credit Losses → Increased reserves required due to higher charge-off rates and potential defaults. Interest Rate Fluctuations → Net Interest Income → Reduced asset yields or spreads and increased borrowing costs. Cybersecurity Incidents → Revenue / Operating Expenses → Potential reductions in revenue due to business disruption and increased costs for remediation, card reissuance, and legal exposure. Interchange Fee Regulation → Non-Interest Income → Potential loss of interchange fee revenue if Regulation II caps are lowered or applied to three-party network transactions.
Recent Filings
| Form | Filed | Period |
|---|---|---|
| 10-K | Feb 2026 | Dec 2025 |
| 8-K | Jan 2026 | — |
| 10-Q | Nov 2025 | Sep 2025 |
| 14A | Mar 2025 | — |
AI-extracted key facts from press releases and SEC filings. Significance 1–10.
Capital One projects $2.5B in synergies from Discover integration by Q2 2027
- ▸Projected $2.5B in revenue and expense synergies from Discover integration by Q2 2027
- ▸BofA lowered price target to $254 from $280, maintains Buy rating
- ▸Shares increased 12% over the last year, outperforming industry 1.78% decline
- ▸Management expects consumer stability and flat delinquency rates
- ▸Consensus price target of $275 implies 48.75% upside
Capital One to pay $425M to settle 360 Savings account class action lawsuit
- ▸$425 million settlement fund established for eligible customers since 2019
- ▸Company to equalize interest rates on legacy 360 Savings and Performance Savings accounts
- ▸Settlement resolves class action regarding interest rate disclosures on online savings products
- ▸Capital One denies wrongdoing and liability in the finalized agreement
- ▸Resolution removes uncertainty regarding future account pricing and specific legal exposure
CPSS FY25 revenue $434M +10%, secures $1.05B in new financing commitments
- ▸FY25 revenue $434M, up 10% YoY
- ▸Q4 revenue $109.4M, up 4% YoY
- ▸Secured $150M warehouse line with Capital One and $900M prime forward flow commitment
- ▸Fair value portfolio grew 10% to $3.655B, yielding 11.4%
- ▸Q4 core operating expenses decreased 6% YoY
CPSS Q4 Revenue $109.4M +4% YoY, Annual EPS $0.80 vs $0.79
- ▸Q4 revenue $109.44M, up from $105.3M; annual revenue $434M, +10% YoY
- ▸Q4 diluted EPS $0.21, flat YoY; annual EPS $0.80 vs $0.79
- ▸Fair value portfolio $3.6B at 11.4% yield, up 10% YoY
- ▸Executed $150M warehouse line with Capital One and $900M prime forward flow commitment
- ▸AI credit model implementation increased approvals by 11% and total fundings by 8.4%