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% 36.68% 46.48% 38.36%
EBT Margin (%) - 44.52% 36.86% 34.22% 34.29% 35.53% 29.7% 42.2% 41.77%
Net margin (%) - 33.66% 27.77% 25.33% 25.34% 26.29% 20.73% 31.59% 31.55%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.34% 1.18% 1.13% 1.09% 1.19% 1.23% 1.43% 1.37%
ROE - 12.8% 13.7% 14.2% 12.5% 12.6% 11.4% 12.9% 13.1%

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 1.71 1.805
Change - - 10.53% 7.94% 5.88% 6.94% 5.52% 5.26% 5.54%
Book Value Per Share 1 - 29.43 22.26 25.04 26.17 30.18 37.03 39.59 41.63
Change - - -24.36% 12.49% 4.51% 15.32% 22.69% 6.93% 5.14%
EPS 1 - 3.73 3.35 3.22 3.14 3.53 2.953 4.905 5.318
Change - - -10.19% -3.88% -2.48% 12.42% -16.35% 66.1% 8.43%
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 19.6x 11.8x
PBR 1.57x 1.47x
EV / Sales 4.09x 3.77x
Yield 2.8% 2.95%

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
58.01USD
Average target price
61.70USD
Spread / Average Target
+6.36%

Quarterly revenue - Rate of surprise

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