DCF Calculator

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

U.S. Bancorp (USB-PQ)

Financial Services | Banks - Regional

Today's Price

$13.45

Today's Fair Value

$19.22 +42.9%

Margin of Safety

+30.02%

Projected Value (5Y)

$30.96 +130.19%

Dividends Paid (5Y)

$8.21

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: 41.61% | CAGR (5y): 41.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.46x)

Discount Rate