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% 37.89% 46.71% 46.63%
EBT Margin (%) - 44.52% 36.86% 34.22% 34.29% 35.53% 29.32% 42.14% 41.92%
Net margin (%) - 33.66% 27.77% 25.33% 25.34% 26.29% 21.41% 31.46% 31.5%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.34% 1.18% 1.13% 1.09% 1.19% 1.25% 1.43% 1.45%
ROE - 12.8% 13.7% 14.2% 12.5% 12.6% 11.78% 12.95% 13.08%

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 1.642 1.714 1.822
Change - - 10.53% 7.94% 5.88% 6.94% 6.61% 4.38% 6.34%
Book Value Per Share 1 - 29.43 22.26 25.04 26.17 30.18 36.68 39.38 42.51
Change - - -24.36% 12.49% 4.51% 15.32% 21.52% 7.37% 7.94%
EPS 1 - 3.73 3.35 3.22 3.14 3.53 3.069 4.893 5.335
Change - - -10.19% -3.88% -2.48% 12.42% -13.05% 59.41% 9.03%
Nbr of stocks (in thousands) - 683,757 686,396 681,017 670,543 661,012 906,893 906,893 906,893
Announcement Date - 1/20/22 1/19/23 1/19/24 1/21/25 1/20/26 - - -
1USD
Estimates
2026 *2027 *
P/E 16.6x 10.4x
PBR 1.39x 1.29x
EV / Sales 3.58x 3.29x
Yield 3.23% 3.37%

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
50.87USD
Average target price
62.20USD
Spread / Average Target
+22.27%

Quarterly revenue - Rate of surprise

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