investorscraft@gmail.com

Intrinsic ValueU.S. Bancorp (UB5.DE)

Previous Close47.02
Intrinsic Value
Upside potential
Previous Close
47.02

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 United States. The company’s core revenue model is built on a mix of interest income from lending activities and fee-based services, including payment processing, wealth management, and corporate trust services. Its segments—Corporate and Commercial Banking, Consumer and Business Banking, and Payment Services—reflect a balanced approach to capturing revenue across retail and institutional markets. With a strong regional presence in the Midwest and West, U.S. Bancorp leverages its extensive branch network and digital platforms to maintain competitive positioning. The company’s focus on ancillary services, such as treasury management and capital markets, enhances its value proposition for corporate clients. Its diversified product suite, including traditional banking, credit cards, and leasing, mitigates sector-specific risks while fostering cross-selling opportunities. U.S. Bancorp’s reputation for stability and customer service reinforces its standing as a leading regional bank, though it faces competition from both national players and fintech disruptors.

Revenue Profitability And Efficiency

U.S. Bancorp reported revenue of €42.7 billion for the fiscal year, with net income reaching €6.3 billion, reflecting a steady profitability profile. The company’s diluted EPS of €3.79 underscores its ability to generate earnings efficiently. Operating cash flow stood at €11.3 billion, indicating robust liquidity generation, while capital expenditures were negligible, highlighting a capital-light business model focused on financial intermediation rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a diversified revenue mix, with net interest income and fee-based services contributing substantially. Its capital efficiency is evident in its ability to maintain profitability despite a competitive banking landscape. The absence of significant capital expenditures further underscores its focus on leveraging existing assets and digital channels to drive returns.

Balance Sheet And Financial Health

U.S. Bancorp’s balance sheet reflects a strong liquidity position, with cash and equivalents totaling €56.5 billion. Total debt of €65.6 billion is manageable given the company’s asset base and earnings capacity. The bank’s conservative risk management and regulatory compliance reinforce its financial stability, though interest rate volatility remains a key monitorable.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core banking and payment services segments. Its dividend policy, with a payout of €1.85 per share, signals a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth may hinge on digital adoption and expansion in fee-based services, particularly in wealth management and payment processing.

Valuation And Market Expectations

With a market capitalization of €54.3 billion and a beta of 0.938, U.S. Bancorp is valued as a stable, low-volatility player in the regional banking sector. Investors likely price in moderate growth expectations, balancing its reliable dividend yield against slower organic expansion compared to more aggressive peers.

Strategic Advantages And Outlook

U.S. Bancorp’s strategic advantages include its diversified revenue streams, strong regional footprint, and reputation for operational excellence. The outlook remains stable, with opportunities in digital banking and payment services offsetting margin pressures from interest rate fluctuations. Regulatory compliance and cost management will be critical to sustaining profitability in a challenging macroeconomic environment.

Sources

Company filings, market data

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