← JPM forward model

JPM · Forward model · Commercial & Investment Bank

What has to happen in Commercial & Investment Bank

Model as of

This page changes Commercial & Investment Bank inside the complete JPM model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

JPM forward model
Horizon
Consolidated fair value $394.94 all other verticals held in this portfolio case
Final-quarter revenue $34.38B 44% of company revenue
Explicit segment contribution $211.38B EBITDA less segment capex, before corporate items

Commercial & Investment Bank

Basis quarter$24.85B
Final quarter$34.38B
Implied CAGR+7%
Final revenue mix44%

Wholesale banking, payments, markets and securities services. $24.9B in the basis quarter, +27% year over year, 22% ROE. Equity Markets $6.0B was +86%. Barnum said that particular set of things is hard to imagine repeating, so the opening rate is 2%, not the trailing 6%.

Last four quarters
2025 Q3 $19.88B Reported
2025 Q4 $19.38B Reported
2026 Q1 $23.38B Reported
2026 Q2 $24.85B Reported
Investment BankingPaymentsLendingFixed Income MarketsEquity MarketsSecurities Services
Sequential growth +2.0%/qtr decaying toward +1.5% 2% QoQ. Does not repeat Q2 Equities +86%. Barnum: hard to imagine that set of things repeating.
Commercial & Investment Bank

Latest: $34.38B (2031Q2E)

Period Value
2025Q1 $19.67B
2025Q2 $19.54B
2025Q3 $19.88B
2025Q4 $19.38B
2026Q1 $23.38B
2026Q2 $24.85B
2026Q3E $25.35B
2026Q4E $25.83B
2027Q1E $26.31B
2027Q2E $26.78B
2027Q3E $27.24B
2027Q4E $27.70B
2028Q1E $28.15B
2028Q2E $28.61B
2028Q3E $29.07B
2028Q4E $29.53B
2029Q1E $29.99B
2029Q2E $30.46B
2029Q3E $30.93B
2029Q4E $31.41B
2030Q1E $31.89B
2030Q2E $32.37B
2030Q3E $32.87B
2030Q4E $33.37B
2031Q1E $33.87B
2031Q2E $34.38B

Assumptions & reasoning

  • CIB is one reportable segment. Banking & Payments $11,162M versus Markets & Securities Services $13,691M is a revenue split, not two P&Ls. Inventing a Markets vertical would look more rigorous and be less true.
  • Opening 2% is a fade from a record quarter, not the Q3 NII guide. IB fees $3.3B were +30% and the highest since 2021; Barnum said some of that was pull-forward and the pipeline is still robust.
  • Pretax 52.7% is PPP $13,463M minus provision $356M. It includes $263M of the equity-investment gains. Terminal 45% walks off a Markets-heavy mix.
  • Standardized RWA rose about $103B in the quarter. That is CET1, not capex. The 2% capex intensity does not pretend otherwise.
JPM model map

Explore another vertical