DCF Calculator

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

U.S. Bancorp (USB-PP)

Financial Services | Banks - Regional

Today's Price

$19.59

Today's Fair Value

$24.97 +27.46%

Margin of Safety

+21.55%

Projected Value (5Y)

$40.21 +105.26%

Dividends Paid (5Y)

$8.07

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: 12.83% | CAGR (5y): 0.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.65x)

Discount Rate