DCF Calculator

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

U.S. Bancorp (USB)

Financial Services | Banks - Regional

Today's Price

$59.45

Today's Fair Value

$45.95 -22.71%

Margin of Safety

-29.38%

Projected Value (5Y)

$74.00 +24.47%

Dividends Paid (5Y)

$12.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.76% | CAGR (5y): 4.23%

Diluted Shares Growth Rate

Regression: -1.41% | CAGR (5y): 0.6%

Dividend Growth Rate

Regression: 8.18% | CAGR (5y): 4.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.25x)

Discount Rate