Company Valuation: US Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,289 66,734 67,387 74,616 82,945 94,488 - -
Change - -19.88% 0.98% 10.73% 11.16% 13.92% - -
Enterprise Value (EV) 83,289 66,734 67,387 74,616 82,945 94,488 94,488 94,488
Change - -19.88% 0.98% 10.73% 11.16% 13.92% 0% 0%
P/E 11x 11.8x 13.2x 12.6x 11.5x 11.5x 10.4x 9.47x
PBR 1.72x 1.52x 1.39x 1.44x 1.42x 1.51x 1.4x 1.28x
PEG - -0.4x -1.2x 0.8x 0.5x 0.8x 1x 1x
Capitalization / Revenue 3.67x 2.76x 2.41x 2.73x 2.89x 3.04x 2.84x 2.7x
EV / Revenue 0x 0x 0x 0x 0x 3.04x 2.84x 2.7x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.09x 6.46x 6.09x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.76 1.88 1.93 1.98 2.04 2.116 2.196 2.305
Rate of return 3.13% 4.31% 4.46% 4.14% 3.82% 3.49% 3.62% 3.8%
EPS 2 5.1 3.69 3.27 3.79 4.62 5.288 5.849 6.404
Distribution rate 34.5% 50.9% 59% 52.2% 44.2% 40% 37.6% 36%
Net sales 1 22,721 24,184 28,013 27,335 28,656 31,063 33,328 34,972
EBITDA - - - - - - - -
EBIT 1 8,993 9,278 9,140 10,147 11,703 13,332 14,622 15,527
Net income 1 7,605 5,501 5,051 5,909 7,194 8,243 9,043 9,728
Net Debt - - - - - - - -
Reference price 2 56.17 43.61 43.28 47.83 53.36 60.64 60.64 60.64
Nbr of stocks (in thousands) 1,482,798 1,530,242 1,557,012 1,560,032 1,554,434 1,558,185 - -
Announcement Date 1/19/22 1/25/23 1/17/24 1/16/25 1/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.47x - - 3.49% 94.49B
13.79x - - 1.85% 912B
6.39x - - 4.86% 441B
6.92x - - 4.59% 389B
11.64x - - 2.34% 354B
6.43x - - 4.83% 349B
6.86x - - 4.66% 322B
10.77x - - 4.9% 296B
17.76x - - 2.37% 285B
11.55x - - 2.24% 255B
Average 10.36x 3.61% 369.73B
Weighted average by Cap. 10.53x 3.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - US Bancorp

Historical PBR trend

Valuation ratios - PBR - US Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - US Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - US Bancorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - US Bancorp
  1. Stock Market
  2. Stocks
  3. USB Stock
  4. Valuation US Bancorp