DCF Calculator

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

Fifth Third Bancorp (FITB-PA)

Financial Services | Banks - Regional

Today's Price

$21.00

Today's Fair Value

$47.26 +125.05%

Margin of Safety

+55.56%

Projected Value (5Y)

$76.12 +262.48%

Dividends Paid (5Y)

$8.50

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 73.31% | CAGR (5y): 57.84%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 4.31% | CAGR (5y): 5.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.61x)

Discount Rate