JPM · NYSE · National Commercial Banks
$335.67 · $933.7B market value · fiscal year to 31 Dec 2025
3 of 5
Buffett tests pass
Margin of safety -25%
Bear
$146.78
Base
$268.64
Bull
$432.59
Price $335.67
JPMorgan Chase earns most of its money from interest on loans and fees for markets, advisory, payments and asset management work. In the latest year its revenue was $182.4B and its net income was $57.0B. Our tests find no loss year across 15 years of filings, but return on equity averaged 14% and fell as low as 9.6%. The price of $335.67 sits above our base-case value of $268.64, which gives a margin of safety of -25%, and the bear case of $146.78 is far lower still.
Predictability: Medium
JPMorgan Chase earns most of its money from the interest it receives on loans and the fees it charges for banking, markets, advisory and asset management services. In the latest year its revenue was $182.4B and its net income was $57.0B. The Firm reports through three segments: Consumer & Community Banking, Commercial & Investment Bank, and Asset & Wealth Management.
Inside the circle? The record is steady: there were 0 loss years in the period, and return on equity never fell below 9.6%. Bank earnings still move with interest rates, credit losses, market activity and rules set by regulators, and the excerpts do not give a full view of how those will change over ten years, so a careful owner would treat the ten-year estimate as a range rather than a point.
“The Firm is a leader in investment banking, financial services for consumers and small businesses, commercial banking, financial transaction processing and asset management.”
Durability
Narrow
Pricing power
Unclear
Moat type
Brand, Regulation
Profits at JPMorganChase appear to rest on scale, brand and the heavy rulebook that surrounds banking, but the excerpts support only part of that picture. The filing describes the Firm as a leader across investment banking, consumer and small business banking, commercial banking, transaction processing and asset management, and return on equity averaged 14% with a low of 9.6%. Regulation keeps new banks out, yet the same filing shows that rules also limit what the Firm can charge and add to its costs. The excerpts give no market share, deposit cost or operating margin data, so we cannot test directly whether the Firm can raise prices without losing business. A Buffett-style reader would want that test passed through a full credit cycle before calling the moat durable, which is why we rate it narrow.
Threats to the moat
Capital allocation
Sound
Candour
Neutral
The filing excerpts we have do not describe how JPMorgan Chase plans its buybacks, dividends or acquisitions, so this view rests mainly on the numbers. The share count has changed by -3.1% a year, and the dividend payout has averaged 32% of earnings. Retained earnings have created market value well above the amount kept, as the retained earnings test shows at 2.4×. A bank must hold large capital buffers, and the excerpts say regulators can limit payouts, so not all surplus cash is free to return to owners. The language in the excerpts is regulatory and does not read as promotional, but it is also not the owner-level commentary Buffett looked for in shareholder letters.
3 pass · 1 mixed · 1 fail · 1 can't tell
At $335.67, the price is above the base-case value of $268.64 (the bear case is $146.78), so there is no margin of safety (-25%). The standard lens asks for 25%.
Why this testReturn on equity averaged 14%, reaching 15% in 4 of the years measured; the weakest year was 9.6%.
Book value and sustainable returns
Bear
$146.78
Base
$268.64
Bull
$432.59
Price $335.67
| Scenario | Book value | Return on equity | Growth | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $362.4B | 10.6% | 2.0% | 9.7% | $146.78 |
| base | $362.4B | 13.6% | 3.0% | 8.2% | $268.64 |
| bull | $362.4B | 15.6% | 3.5% | 7.2% | $432.59 |
Sensitivity
| Discount ↓ / Growth → | -1.0% | 1.0% | 3.0% | 5.0% | 7.0% |
|---|---|---|---|---|---|
| 6.2% | $266 | $319 | $439 | $976 |
The price of $335.67 is above our base-case value of $268.64, and the bear case is $146.78, so the stock offers no margin of safety on this lens. Return on equity averaged 14% and its lowest year was 9.6%, so the stock trades at 16× earnings and 2.6× book value on the assumption that the good years continue. Bank profits move with credit losses, trading activity and interest rates, and the excerpts give no provision or deposit cost data to show how far earnings could fall in a downturn. A Buffett-style investor would ask whether the business can earn more than its cost of equity through a full cycle, and the bear case says that at this price the answer may be no.
The price already assumes good years continue
MateriallikelyAt $335.67 the stock sits above the base case of $268.64, so a return to average results alone would not close the gap. Any year at the low end of the record would widen it.
Legal and regulatory penalties
MaterialpossibleThe filing says legal resolutions could cut earnings and may exceed reserves. A single large settlement or enforcement action could reduce the cash available to owners for a period.
Interest rate and credit cycle exposure
MaterialpossibleEarnings can fall in a prolonged period of high rates, and commercial real estate losses are named as a specific concern. These effects would hit the returns that the valuation depends on.
Buffett's test of consistent earning power is passed: the numbers show no loss years and steady profits over the period. The circle of competence test is more open. The filing describes the Firm as 'a leader in investment banking, financial services for consumers and small businesses, commercial banking, financial transaction processing and asset management', which is a wide range of businesses for a reader to understand. The durable advantage is only partly shown. The excerpts describe competition from many rivals and from 'new competitors in the financial services industry', and they give no market share or deposit cost data, so pricing power cannot be tested. The retained earnings test passes at 2.4×, and the share count has fallen by -3.1% a year, which fits Buffett's view of buybacks made when the owner gains. The margin of safety test fails, because Buffett asked for a price well below a conservative value, and the price is above our base case. Buffett also treated interest rates as gravity for valuations: with the 10-year Treasury yield at 5.2%, future cash is worth less today, and this pulls down any value estimate. The excerpts do not include cash flow figures, so the owner earnings test cannot be run.
Stress capital buffer requirement, effective 1 October 2026
The filing says the Federal Reserve will set this requirement by 31 August 2026. A higher buffer would hold back the cash that could otherwise go to owners.
Credit loss provisions and net charge-offs in the consumer and commercial real estate books
Bank earnings fall when borrowers default. The filing names commercial real estate and consumer debt as areas of stress, so a rise here would test the steady record.
Final version of the revised Basel III capital framework
The filing says the proposal has not been finalised and its content is uncertain. Capital rules set how much cash the bank can return, and changes would alter the owner's share of profit.
Share count and buyback pace against the share price
Buffett bought back shares only below value. Buybacks at a price above our base case would not match his test, so the pace and price matter.
Legal penalties and the OCC consent order from March 2024
The filing says the Firm remains under a consent order and has paid significant penalties in the past. Future penalties would reduce earnings and test management's candour.
Questions the filings couldn't answer
How this was made
JPMorgan Chase & Co · financial data to 31 Dec 2025 from SEC XBRL filings, narrative from the 10-K filed 13 Feb 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 23 filing quotes verified. Data completeness 100%. Analysed 20 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
Business · filing
“JPMorganChase may generally be expected to earn higher net interest income when interest rates are high or increasing.”
Risk factors · filing
“Adverse economic conditions could also lead to an increase in delinquencies, an increase in the allowance for credit losses or higher net charge-offs,”
Risk factors · filing
“Furthermore, any significant and sustained deterioration in market conditions could reduce fee revenue due to lower transaction volumes, including when clients are unwilling or unable to refinance their outstanding debt obligations.”
Risk factors · filing
“The fees that JPMorganChase earns from managing client assets or holding assets under custody for clients could be diminished by declining asset values or other adverse macroeconomic conditions.”
Risk factors · filing
“New competitors in the financial services industry continue to emerge, including firms that offer products and services solely through the internet”
Business · filing
“Federal law imposes limitations on the payment of dividends by national banks, such as JPMorgan Chase Bank, N.A.”
Business · filing
“The timing and content of that revised proposal, including any required implementation date, are uncertain.”
Business · filing
“The Firm is a leader in investment banking, financial services for consumers and small businesses, commercial banking, financial transaction processing and asset management.”
Business · filing
“The Firm’s businesses generally compete on the basis of the quality and variety of the Firm’s products and services, transaction execution, innovation, reputation and price.”
Business · filing
“non-financial companies that offer products and services that disintermediate traditional banking products and services”
Business · filing
“The Firm is subject to extensive and comprehensive regulation under U.S. federal and state laws”
Business · filing
“increasing the prices that it charges for products and services, which could reduce the demand for them”
Risk factors · filing
“A highly-regulated financial services firm such as JPMorganChase can be vulnerable to competition from firms that are less regulated or unregulated.”
Risk factors · filing
“Capital risks, including the risk that JPMorganChase’s ability to distribute capital to shareholders or to support its business activities could be limited if it does not satisfy applicable regulatory capital requirements.”
Risk factors · filing
“Federal law imposes limitations on the payment of dividends by national banks, such as JPMorgan Chase Bank, N.A.”
Business · filing
“The timing and content of that revised proposal, including any required implementation date, are uncertain.”
Business · filing
For banks and insurers debt is raw material, so leverage is judged through capital strength in the qualitative review rather than this test.
Why this testNo loss years across 15 years of filings.
Why this testEach dollar retained over the period has been matched by 2.4× of market value created ($258.1B retained in total).
Why this testThe diluted share count has changed by -3.1% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testRevenue growth (CAGR)
7.3%
Operating margin (avg)
n/a
Return on equity (avg)
14%
ROIC (avg)
n/a
Cash conversion
n/a
Debt payback
n/a
Share count change (CAGR)
-3.1%
Owner earnings yield
n/a
| n/a |
| 7.1% | $234 | $267 | $333 | $522 | $5,748 |
|---|
| 8.2% | $208 | $230 | $269 | $356 | $750 |
|---|
| 9.2% | $188 | $202 | $225 | $271 | $401 |
|---|
| 10.2% | $171 | $180 | $193 | $218 | $274 |
|---|
Greyed cells are more than three times, or under a third of, the middle value. They show how sensitive the model is. Treat them as bounds.
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.2%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
Capital rules could change
MaterialpossibleThe filing says the timing and content of a revised capital proposal are uncertain. Higher capital requirements would reduce the cash that can be returned through buybacks and dividends.
Competition from less regulated firms
MinorpossibleThe filing says a heavily regulated firm can be vulnerable to competitors that face lighter rules. Over time this could weaken pricing in the parts of the business that compete on cost.
Key evidence is missing from the excerpts
MateriallikelyThe excerpts do not give capital ratios, provisions, net interest margin or deposit costs, so the core quality tests cannot be fully checked. Ratios such as 0.8× and 1.4× do not measure bank safety in the usual way.
What would change the view
“any such resolution of legal proceedings could materially and adversely affect JPMorganChase’s business, financial condition or results of operations, or cause serious reputational harm.”
Risk factors · filing
“All of these outcomes could adversely affect JPMorganChase’s earnings or its liquidity and capital levels, with more severe impacts in a prolonged period of high interest rates.”
Risk factors · filing
“The timing and content of that revised proposal, including any required implementation date, are uncertain.”
Business · filing
“A highly-regulated financial services firm such as JPMorganChase can be vulnerable to competition from firms that are less regulated or unregulated.”
Risk factors · filing
“These consequences could result in JPMorganChase experiencing an increase in the allowance for credit losses, higher delinquencies, defaults and charge-offs within its commercial real estate loan portfolio”
Risk factors · filing
“New competitors in the financial services industry continue to emerge, including firms that offer products and services solely through the internet”
Business · filing