DCF Calculator

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

U.S. Bancorp (USB-PH)

Financial Services | Banks - Regional

Today's Price

$17.00

Today's Fair Value

$23.48 +38.12%

Margin of Safety

+27.60%

Projected Value (5Y)

$37.82 +122.47%

Dividends Paid (5Y)

$9.64

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: 22.09% | CAGR (5y): 22.09%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.57x)

Discount Rate