U.S. Bancorp

U.S. Bancorp

USBยทNYSE

$53.14

-2.7%
Financial ServicesBanks - Diversified

U.S. Bancorp, a financial services holding company, provides various financial services to individuals, businesses, institutional organizations, governmental entities and other financial institutions in the United States. It operates in Corporate and Commercial Banking, Consumer and Business Banking, Wealth Management and Investment Services, Payment Services, and Treasury and Corporate Support segments. The company offers depository services, including checking accounts, savings accounts, and time certificate contracts; lending services, such as traditional credit products; and credit card services, lease financing and import/export trade, asset-backed lending, agricultural finance, and other products. It also provides ancillary services comprising capital markets, treasury management, and receivable lock-box collection services to corporate and governmental entity customers; and a range of asset management and fiduciary services for individuals, estates, foundations, business corporations, and charitable organizations. In addition, the company offers investment and insurance products to its customers principally within its markets, as well as fund administration services to a range of mutual and other funds. Further, it provides corporate and purchasing card, and corporate trust services; and merchant processing services, as well as investment management, ATM processing, mortgage banking, insurance, and brokerage and leasing services. As of December 31, 2021, the company provided its products and services through a network of 2,230 banking offices principally operating in the Midwest and West regions of the United States, as well as through on-line services, over mobile devices, and other distribution channels; and operated a network of 4,059 ATMs. The company was founded in 1863 and is headquartered in Minneapolis, Minnesota.

At a Glance

Live Snapshot
Market Cap$82.49B
EPS4.6200
P/E Ratio11.50
Earnings Date07/16/2026
U.S. Bancorp

U.S. Bancorp Fair Value Envelope

USB ยท NYSE

Our analysis suggests that USB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $53.14, this represents a potential HIDDEN relative to our calculated worth for U.S. Bancorp.

Intrinsic Value
Current Price: $53.14

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$16.8B
+ Cash & Equivalents$46.9B
Firm Value$63.7B
- Debt$77.9B
Equity Value-$14.2B
/ Shares Outstanding1,554,434,067B
DCF Value-$9
OVERVALUED BY 117%

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
$5.6B
$4.0B
$2.8B
$2.0B
$1.4B
$995.3M
$703.7M
$497.5M
$351.7M
$248.7M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$5.6B
$4.0B
$2.8B
$2.0B
$1.4B
$995.3M
$703.7M
$497.5M
$351.7M
$248.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$5.2B
$3.4B
$2.2B
$1.5B
$958.2M
$627.2M
$410.6M
$268.8M
$176.0M
$115.2M
Terminal Value represents 11.6% of Enterprise Value