FITB · Fifth Third Bancorp
$56.312026-07-21Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Regional Banks
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$43
-24.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($32 · $68) Analysts Range ($53 · $63) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $12.4B | — | 24.2% | 21.1% | $2.4B | −$142MM | $2.2B | 8.8% | — | 0.0% | −$26.1B | $2.83 | — |
| 2024.Q4 | $12.4B | 0.0% | 24.2% | 20.6% | $2.4B | −$471MM | $1.9B | 8.7% | — | 0.0% | −$20.3B | $2.83 | — |
| 2025.Q1 | $13.0B | 5.6% | 22.3% | 20.7% | $2.3B | $6MM | $2.3B | 9.2% | — | 0.0% | −$16.6B | $2.79 | — |
| 2025.Q4 | $13.0B | 0.0% | 22.3% | 21.4% | $2.3B | $212MM | $2.5B | 8.7% | — | 0.0% | $13.9B | $2.79 | — |
| 2026.Q1 | $13.7B | 4.7% | 20.2% | 21.4% | $2.2B | −$328MM | $1.8B | 9.7% | — | 6.8% | $50.1B | $2.62 | 16.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q1 | $13.3B | +-2.7% | 35.5% | 21.2% | $3.7B | $0MM | $3.7B | 9.7% | $3.4B | 7.4% | $50.1B | $4.48 | 12.6 |
| 2028.Q1 | $14.1B | +6.5% | 43.5% | 21.1% | $4.9B | −$65MM | $4.8B | 9.6% | $4.0B | 9.7% | $50.1B | $5.84 | 9.6 |
| 2029.Q1 | $14.8B | +5.0% | 43.5% | 21.0% | $5.1B | −$105MM | $5.0B | 9.5% | $3.8B | 10.2% | $50.2B | $6.14 | 9.2 |
| 2030.Q1 | $15.5B | +4.5% | 43.5% | 20.8% | $5.3B | $0MM | $5.3B | 9.3% | $3.7B | 10.6% | $50.2B | $6.43 | 8.8 |
| 2031.Q1 | $16.2B | +4.3% | 43.5% | 20.7% | $5.6B | $0MM | $5.6B | 9.2% | $3.6B | 11.1% | $50.2B | $6.72 | 8.4 |
|
| Term. Yr+ | $20.7B | 4.1% | 26.5% | 20.0% | $4.4B | −$2.1B | $2.3B | 8.6% | $21.1B | 8.6% | — | — | — |
Active scenario IV: $43 (-24.0% vs market)