DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Fifth Third Bancorp (FITB)

Financial Services | Banks - Regional

Today's Price

$53.87

Today's Fair Value

$50.20 -6.81%

Margin of Safety

-7.31%

Projected Value (5Y)

$80.85 +50.08%

Dividends Paid (5Y)

$10.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.91% | CAGR (5y): 8.14%

Diluted Shares Growth Rate

Regression: -1.42% | CAGR (5y): -1.45%

Dividend Growth Rate

Regression: 11.99% | CAGR (5y): 7.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.35x)

Discount Rate