Company Valuation: Fifth Third Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 29,778 22,521 23,488 28,351 30,942 49,580 - -
Change - -24.37% 4.3% 20.7% 9.14% 60.23% - -
Enterprise Value (EV) 29,778 22,521 23,488 28,351 30,942 49,580 49,580 49,580
Change - -24.37% 4.3% 20.7% 9.14% 60.23% 0% 0%
P/E 11.7x 9.79x 10.7x 13.5x 13.3x 17.8x 11.2x 10.2x
PBR 1.48x 1.47x 1.38x 1.62x 1.55x 1.49x 1.39x 1.29x
PEG - -1x -2.76x -5.43x 1.1x -1.4x 0.2x 1.12x
Capitalization / Revenue 3.77x 2.68x 2.69x 3.33x 3.42x 3.86x 3.55x 3.38x
EV / Revenue 0x 0x 0x 0x 0x 3.86x 3.55x 3.38x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10x 7.61x 7.55x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.14 1.26 1.36 1.44 1.54 1.627 1.708 1.788
Rate of return 2.62% 3.84% 3.94% 3.41% 3.29% 2.98% 3.12% 3.27%
EPS 2 3.73 3.35 3.22 3.14 3.53 3.068 4.893 5.337
Distribution rate 30.6% 37.6% 42.2% 45.9% 43.6% 53% 34.9% 33.5%
Net sales 1 7,900 8,391 8,733 8,503 9,037 12,847 13,959 14,662
EBITDA - - - - - - - -
EBIT 1 3,152 3,672 3,528 3,470 3,893 4,952 6,516 6,566
Net income 1 2,659 2,330 2,212 2,155 2,376 2,756 4,424 4,715
Net Debt - - - - - - - -
Reference price 2 43.55 32.81 34.49 42.28 46.81 54.67 54.67 54.67
Nbr of stocks (in thousands) 6,83,757 6,86,396 6,81,017 6,70,543 6,61,012 9,06,893 - -
Announcement Date 20/01/22 19/01/23 19/01/24 21/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.55x - - 4.89% 36TCr
17.07x - - 0.99% 10TCr
15.17x - - 4.43% 8.07TCr
7.85x - - 6.4% 6.44TCr
5.16x - - 5.82% 5.72TCr
17.73x - - 2.99% 4.93TCr
13.35x - - 5.24% 4.52TCr
9.37x - - 4.59% 4.2TCr
11.59x - - 3.47% 3.84TCr
Average 11.54x 4.31% 9.32TCr
Weighted average by Cap. 10.08x 4.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!