investorscraft@gmail.com

Intrinsic ValueU.S. Bancorp (0LHY.L)

Previous Close£55.79
Intrinsic Value
Upside potential
Previous Close
£55.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

U.S. Bancorp operates as a diversified financial services holding company, primarily serving individuals, businesses, and institutional clients across the U.S. Its core revenue model is driven by interest income from lending activities, complemented by fee-based services such as payment processing, wealth management, and corporate trust services. The company operates through five key segments: Corporate and Commercial Banking, Consumer and Business Banking, Wealth Management and Investment Services, Payment Services, and Treasury and Corporate Support. With a strong regional presence in the Midwest and West, U.S. Bancorp leverages its extensive network of 2,230 banking offices and 4,059 ATMs, alongside digital channels, to deliver a comprehensive suite of financial solutions. The company is recognized for its conservative risk management and stable earnings, positioning it as a reliable player in the competitive U.S. banking sector. Its Payment Services segment, including merchant processing and corporate card services, provides a high-margin revenue stream, while its wealth management arm enhances customer retention and cross-selling opportunities. U.S. Bancorp’s diversified revenue base and disciplined underwriting have historically supported its resilience through economic cycles.

Revenue Profitability And Efficiency

U.S. Bancorp reported revenue of $42.36 billion for the period, with net income of $6.26 billion, reflecting a net margin of approximately 14.8%. The company’s diluted EPS stood at $3.79, supported by robust operating cash flow of $11.27 billion. Its efficiency is underscored by a diversified revenue mix, with fee-based services contributing meaningfully to offset interest rate sensitivity. Capital expenditures were negligible, indicating a lean operational model.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by its diversified lending and fee-based businesses. Its return on assets and equity metrics are competitive within the regional banking sector, supported by disciplined cost management and a focus on high-margin segments like payment processing and wealth management. The absence of significant capital expenditures further highlights capital efficiency, allowing for reinvestment in digital initiatives and shareholder returns.

Balance Sheet And Financial Health

U.S. Bancorp’s balance sheet reflects total debt of $74.89 billion, with no reported cash and equivalents, suggesting a focus on liquidity management through other means. The company’s financial health is underpinned by its conservative credit culture and strong regulatory capital ratios, though the high debt load warrants monitoring in rising rate environments. Its asset quality remains stable, with minimal exposure to high-risk segments.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, with a dividend per share of $1.99, appealing to income-focused investors. Growth trends are tempered by the mature U.S. banking market, but opportunities exist in digital banking expansion and fee-based services. Loan growth and deposit acquisition remain key drivers, alongside strategic partnerships in payment processing.

Valuation And Market Expectations

With a market capitalization of $66.37 billion and a beta of 0.992, U.S. Bancorp is valued as a stable, low-volatility investment. The market likely prices in moderate growth expectations, balancing its regional banking strengths against macroeconomic headwinds such as interest rate fluctuations and competitive pressures in fintech.

Strategic Advantages And Outlook

U.S. Bancorp’s strategic advantages include its diversified revenue streams, strong regional presence, and reputation for risk management. The outlook remains stable, with growth hinging on digital transformation and fee-based service expansion. Challenges include navigating interest rate volatility and competition from non-traditional financial players, but its established customer base and operational discipline provide a solid foundation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount