investorscraft@gmail.com

Intrinsic ValueFirst Horizon Corporation (FHN)

Previous Close$22.51
Intrinsic Value
Upside potential
Previous Close
$22.51

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

First Horizon Corporation operates as a regional bank holding company, providing a comprehensive suite of financial services primarily across the Southeastern United States. Its core offerings include commercial and consumer banking, wealth management, and capital markets services, catering to individuals, businesses, and institutional clients. The bank differentiates itself through localized expertise, relationship-driven customer service, and a diversified revenue model that balances interest income with fee-based services. First Horizon maintains a strong regional presence, leveraging its deep market knowledge to compete against both national banks and smaller community institutions. Its strategic focus on middle-market commercial lending and wealth management positions it as a trusted financial partner in its core markets. The bank has also invested in digital transformation to enhance customer experience while retaining its community banking ethos. This hybrid approach allows First Horizon to maintain stable deposit relationships while pursuing growth in higher-margin business segments.

Revenue Profitability And Efficiency

First Horizon reported $1.16 billion in revenue for the period, with net income of $775 million, reflecting efficient operations in a challenging interest rate environment. The bank's diluted EPS of $1.36 demonstrates solid profitability, supported by $1.27 billion in operating cash flow. Notably, the absence of reported capital expenditures suggests disciplined cost management and a mature branch network requiring minimal infrastructure investment.

Earnings Power And Capital Efficiency

The company's earnings power appears stable, with operating cash flow significantly exceeding net income, indicating strong cash conversion. The bank's ability to generate substantial cash flow relative to its outstanding shares (540.3 million) suggests efficient capital deployment. This financial flexibility supports both organic growth initiatives and shareholder returns.

Balance Sheet And Financial Health

First Horizon maintains a robust balance sheet with $2.44 billion in cash and equivalents against $3.4 billion in total debt, reflecting prudent liquidity management. The debt level appears manageable given the company's cash flow generation capacity. This conservative balance sheet structure positions the bank well to navigate economic uncertainties while maintaining lending capacity.

Growth Trends And Dividend Policy

The $0.60 annual dividend per share represents a sustainable payout ratio given current earnings, appealing to income-focused investors. While specific growth rates aren't provided, the bank's strong cash position and operational efficiency suggest capacity for both organic growth and potential strategic acquisitions in its core Southeastern markets.

Valuation And Market Expectations

The bank's valuation metrics would typically reflect its regional banking focus, profitability, and dividend yield. Market expectations likely incorporate the company's ability to maintain net interest margins in varying rate environments while controlling credit quality. The strong cash position may support future capital returns or growth investments.

Strategic Advantages And Outlook

First Horizon's strategic advantages include its regional expertise, diversified revenue streams, and conservative balance sheet management. The outlook remains stable, with the bank positioned to benefit from Southeastern economic growth while managing interest rate risks. Digital investments and middle-market focus should support long-term competitiveness in a evolving banking landscape.

Sources

Company filings, CIK 0000036966

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