DCF Calculator

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

U.S. Bancorp Depositary Shares, (USB-PS)

Financial Services | Banks - Regional

Today's Price

$15.73

Today's Fair Value

$16.89 +7.37%

Margin of Safety

+6.87%

Projected Value (5Y)

$27.20 +72.92%

Dividends Paid (5Y)

$0.00

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.55x)

Discount Rate