Projected Income Statement: Fifth Third Bancorp

Forecast Balance Sheet: Fifth Third Bancorp

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/20/22 1/19/23 1/19/24 1/21/25 1/20/26 - - -
Estimates

Cash Flow Forecast: Fifth Third Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 358 309 472 491 414 709
Change - -13.69% 52.75% 4.03% -15.68% 71.26%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 2/26/21 2/25/22 2/24/23 2/27/24 2/24/25 2/24/26
1USD in Million
Estimates

Forecast Financial Ratios: Fifth Third Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 39.9% 43.76% 40.4% 40.81% 43.08% 36.93% 46.06% 38.28%
EBT Margin (%) - 44.52% 36.86% 34.22% 34.29% 35.53% 29.79% 42.06% 41.58%
Net margin (%) - 33.66% 27.77% 25.33% 25.34% 26.29% 21.33% 31.53% 31.43%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.34% 1.18% 1.13% 1.09% 1.19% 1.23% 1.43% 1.36%
ROE - 12.8% 13.7% 14.2% 12.5% 12.6% 11.48% 12.74% 13.29%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 1.14 1.26 1.36 1.44 1.54 1.625 1.702 1.794
Change - - 10.53% 7.94% 5.88% 6.94% 5.5% 4.73% 5.42%
Book Value Per Share 1 - 29.43 22.26 25.04 26.17 30.18 37.19 39.8 42.19
Change - - -24.36% 12.49% 4.51% 15.32% 23.23% 7.01% 6.01%
EPS 1 - 3.73 3.35 3.22 3.14 3.53 3.071 4.891 5.318
Change - - -10.19% -3.88% -2.48% 12.42% -13.02% 59.27% 8.74%
Nbr of stocks (in thousands) - 683,757 686,396 681,017 670,543 661,012 906,312 906,312 906,312
Announcement Date - 1/20/22 1/19/23 1/19/24 1/21/25 1/20/26 - - -
1USD
Estimates
2026 *2027 *
P/E 18.6x 11.7x
PBR 1.53x 1.43x
EV / Sales 4.03x 3.71x
Yield 2.85% 2.98%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
57.07USD
Average target price
60.80USD
Spread / Average Target
+6.54%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FITB Stock
  4. Financials Fifth Third Bancorp