Company Valuation: US Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,289 66,734 67,387 74,616 82,945 91,504 - -
Change - -19.88% 0.98% 10.73% 11.16% 10.32% - -
Enterprise Value (EV) 83,289 66,734 67,387 74,616 82,945 91,504 91,504 91,504
Change - -19.88% 0.98% 10.73% 11.16% 10.32% 0% 0%
P/E 11x 11.8x 13.2x 12.6x 11.5x 11.1x 10.1x 9.2x
PBR 1.72x 1.52x 1.39x 1.44x 1.42x 1.48x 1.38x 1.27x
PEG - -0.4x -1.2x 0.8x 0.5x 0.8x 0.9x 0.99x
Capitalization / Revenue 3.67x 2.76x 2.41x 2.73x 2.89x 2.94x 2.74x 2.62x
EV / Revenue 0x 0x 0x 0x 0x 2.94x 2.74x 2.62x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.9x 6.3x 5.99x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.76 1.88 1.93 1.98 2.04 2.116 2.197 2.305
Rate of return 3.13% 4.31% 4.46% 4.14% 3.82% 3.6% 3.74% 3.92%
EPS 2 5.1 3.69 3.27 3.79 4.62 5.275 5.839 6.384
Distribution rate 34.5% 50.9% 59% 52.2% 44.2% 40.1% 37.6% 36.1%
Net sales 1 22,721 24,184 28,013 27,335 28,656 31,073 33,337 34,968
EBITDA - - - - - - - -
EBIT 1 8,993 9,278 9,140 10,147 11,703 13,268 14,534 15,282
Net income 1 7,605 5,501 5,051 5,909 7,194 8,232 9,006 9,665
Net Debt - - - - - - - -
Reference price 2 56.17 43.61 43.28 47.83 53.36 58.73 58.73 58.73
Nbr of stocks (in thousands) 14,82,798 15,30,242 15,57,012 15,60,032 15,54,434 15,58,051 - -
Announcement Date 19/01/22 25/01/23 17/01/24 16/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.13x - - 3.6% 9.15TCr
13.64x - - 1.87% 90TCr
6.27x - - 4.95% 43TCr
7x - - 4.58% 37TCr
11.54x - - 2.33% 35TCr
6.33x - - 4.89% 34TCr
11.7x - - 4.46% 33TCr
6.94x - - 4.57% 31TCr
17.25x - - 2.44% 27TCr
11.43x - - 2.26% 25TCr
Average 10.32x 3.6% 36.48TCr
Weighted average by Cap. 10.53x 3.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - US Bancorp

Historical PBR trend

Valuation ratios - PBR - US Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - US Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - US Bancorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - US Bancorp
  1. Stock Market
  2. Stocks
  3. USB Stock
  4. Valuation US Bancorp