Cullen/Frost Bankers, Inc.

Cullen/Frost Bankers, Inc.

CFRยทNYSE

$134.28

-0.58%
Financial ServicesBanks - Regional

Cullen/Frost Bankers, Inc. operates as the bank holding company for Frost Bank that offers commercial and consumer banking services in Texas. It operates in two segments, Banking and Frost Wealth Advisors. The company offers commercial banking services to corporations and other business clients, including financing for industrial and commercial properties, interim construction related to industrial and commercial properties, equipment, inventories and accounts receivables, and acquisitions; commercial leasing; and treasury management services. It also provides consumer banking services, such as checking accounts, savings programs, automated-teller machines (ATMs), overdraft facilities, installment and real estate loans, home equity loans and lines of credit, drive-in and night deposit services, safe deposit facilities, and brokerage services. In addition, the company offers international banking services comprising deposits, loans, letters of credit, foreign collections, funds, and foreign exchange services. Further, it acts as a correspondent for approximately 171 financial institutions; offers trust, investment, agency, and custodial services for individual and corporate clients; provides capital market services that include sales and trading, new issue underwriting, money market trading, advisory, and securities safekeeping and clearance; and supports international business activities. Additionally, the company offers insurance and securities brokerage services; and holds securities for investment purposes, as well as investment management services to Frost-managed mutual funds, institutions, and individuals. It operates approximately 157 financial centers and 1,650 ATMs. The company serves energy, manufacturing, services, construction, retail, telecommunications, healthcare, military, and transportation industries. Cullen/Frost Bankers, Inc. was founded in 1868 and is headquartered in San Antonio, Texas.

At a Glance

Live Snapshot
Market Cap$8.43B
EPS10.0200
P/E Ratio13.40
Earnings Date07/30/2026
Cullen/Frost Bankers, Inc.

Cullen/Frost Bankers, Inc. Fair Value Envelope

CFR ยท NYSE

Our analysis suggests that CFR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $134.28, this represents a potential HIDDEN relative to our calculated worth for Cullen/Frost Bankers, Inc..

Intrinsic Value
Current Price: $134.28

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$212.7M
+ Cash & Equivalents$8.9B
Firm Value$9.1B
- Debt$4.8B
Equity Value$4.3B
/ Shares Outstanding64,188,198B
DCF Value$67
OVERVALUED BY 50%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$137.0M
$68.5M
$34.2M
$17.1M
$8.6M
$4.3M
$2.1M
$1.1M
$535.1K
$267.6K
Maintenance CapEx
-$14.7M
-$7.3M
-$3.7M
-$1.8M
-$916.6K
-$458.3K
-$229.1K
-$114.6K
-$57.3K
-$28.6K
Owner Earnings
$122.3M
$61.2M
$30.6M
$15.3M
$7.6M
$3.8M
$1.9M
$955.7K
$477.8K
$238.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$113.3M
$52.4M
$24.3M
$11.2M
$5.2M
$2.4M
$1.1M
$516.3K
$239.0K
$110.7K
Terminal Value represents 0.9% of Enterprise Value