GURUFOCUS.COM » STOCK LIST » USA » NYSE » U.S. Bancorp (NYSE:USB) » Definitions » Intrinsic Value: Projected FCF
Switch to:

U.S. Bancorp Intrinsic Value: Projected FCF

: $80.97 (As of Today)
View and export this data going back to 1973. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-11), U.S. Bancorp's Intrinsic Value: Projected FCF is $80.97. The stock price of U.S. Bancorp is $47.87. Therefore, U.S. Bancorp's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for U.S. Bancorp's Intrinsic Value: Projected FCF or its related term are showing as below:

USB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.35   Med: 0.78   Max: 10.19
Current: 0.59

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of U.S. Bancorp was 10.19. The lowest was 0.35. And the median was 0.78.

USB's Price-to-Projected-FCF is ranked worse than
56.32% of 1170 companies
in the Banks industry
Industry Median: 0.52 vs USB: 0.59

U.S. Bancorp Intrinsic Value: Projected FCF Historical Data

The historical data trend for U.S. Bancorp's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

U.S. Bancorp Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 70.92 81.44 76.88 75.93 79.29

U.S. Bancorp Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 79.98 81.48 79.29 82.46 80.97

Competitive Comparison

For the Banks - Regional subindustry, U.S. Bancorp's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

U.S. Bancorp Intrinsic Value: Projected FCF Distribution

For the Banks industry and Financial Services sector, U.S. Bancorp's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where U.S. Bancorp's Intrinsic Value: Projected FCF falls into.



U.S. Bancorp Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get U.S. Bancorp's Free Cash Flow(6 year avg) = $8,049.92.

U.S. Bancorp's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun22)*0.8)/Shares Outstanding (Diluted Average)
=(10.125989035996*8049.92+48605*0.8)/1487.000
=80.97

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


U.S. Bancorp  (NYSE:USB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

U.S. Bancorp's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=47.87/80.966645366945
=0.59

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


U.S. Bancorp Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of U.S. Bancorp's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


U.S. Bancorp Business Description

U.S. Bancorp logo
Industry
Address
800 Nicollet Mall, Minneapolis, MN, USA, 55402
As a diversified financial-services provider, U.S. Bancorp is one of the nation's largest regional banks, with branches in well over 20 states, primarily in the Western and Midwestern United States. The bank offers many services, including retail banking, commercial banking, trust and wealth services, credit cards, mortgages, and other payments capabilities.
Executives
Ellison-taylor Kimberly N director 800 NICOLLET MALL MINNEAPOLIS MN 55402
Barcelos Elcio R.t. officer: Senior EVP, Chief HR Officer 800 NICOLLET MALL MINNEAPOLIS MN 55402
Buffett Warren E 10 percent owner 3555 FARNAM ST STE 1440 OMAHA NE 68131
Berkshire Hathaway Inc 10 percent owner 3555 FARNAM STREET OMAHA NE 68131
Wiehoff John director
Stark Lisa R officer: EVP and Controller 800 NICOLLET MALL MINNEAPOLIS MN 55402
White Derek J officer: Chief Digital Officer 800 NICOLLET MALL MINNEAPOLIS MN 55402
Bridges Dorothy J director 800 NICOLLET MALL MINNEAPOLIS MN 55402
Richard Jodi L officer: Vice Chairman 800 NICOLLET MALL MINNEAPOLIS MN 55402
Aziz Ismat officer: EVP, Chief HR Officer 800 NICOLLET MALL MINNEAPOLIS MN 55402
Buse Elizabeth director P.O. BOX 8999 C/O VISA INC. SAN FRANCISCO CA 94128-8999
Mehdi Yusuf I director 800 NICOLLET MALL MINNEAPOLIS MN 55402
Mckenney Richard P director UNUM GROUP 1 FOUNTAIN SQUARE CHATTANOOGA TN 37402
Welsh Timothy A officer: Vice Chairman 800 NICOLLET MALL MINNEAPOLIS MN 55402
Kedia Gunjan officer: Vice Chairman ONE LINCOLN STREET BOSTON MA 02111

U.S. Bancorp Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)