FITB · Fifth Third Bancorp
$47.112026-05-17Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Regional Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$132
+181.0% vs market
Base · active
$101
+114.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($87 · $132) Analysts Range ($50 · $61) 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 |
|---|
| 2021.Q4 | $7.9B | — | 44.3% | 21.2% | $2.8B | −$496MM | $2.3B | 7.3% | — | 0.0% | −$40.3B | $4.14 | — |
| 2022.Q4 | $9.1B | 14.3% | 34.1% | 21.0% | $2.4B | $195MM | $2.6B | 8.3% | — | 0.0% | −$26.5B | $3.66 | — |
| 2023.Q4 | $12.4B | 36.1% | 24.2% | 21.4% | $2.3B | $331MM | $2.7B | 8.1% | — | 0.0% | −$36.3B | $3.51 | — |
| 2024.Q4 | $13.0B | 5.6% | 22.3% | 20.6% | $2.3B | −$471MM | $1.8B | 8.7% | — | 0.0% | −$20.3B | $3.46 | — |
| 2025.Q4 | $12.9B | -1.4% | 24.9% | 21.4% | $2.5B | $212MM | $2.7B | 8.7% | — | 0.0% | $13.9B | $3.77 | 9.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2026.Q4 | $12.9B | +0.3% | 35.5% | 21.3% | $3.6B | −$618MM | $3.0B | 9.6% | $2.7B | 25.4% | $14.5B | $5.39 | 8.7 |
| 2027.Q4 | $13.8B | +7.2% | 48.3% | 21.1% | $5.3B | −$2.7B | $2.6B | 9.5% | $2.1B | 33.3% | $17.2B | $7.87 | 6.0 |
| 2028.Q4 | $14.5B | +5.1% | 48.3% | 21.0% | $5.5B | −$1.1B | $4.4B | 9.4% | $3.4B | 31.3% | $18.3B | $8.29 | 5.7 |
| 2029.Q4 | $15.2B | +4.6% | 48.3% | 20.8% | $5.8B | −$602MM | $5.2B | 9.3% | $3.6B | 31.2% | $18.9B | $8.68 | 5.4 |
| 2030.Q4 | $15.9B | +4.4% | 48.3% | 20.7% | $6.1B | −$537MM | $5.5B | 9.2% | $3.5B | 31.7% | $19.4B | $9.08 | 5.2 |
|
| Term. Yr+ | $20.3B | 4.1% | 26.5% | 20.0% | $4.3B | −$807MM | $3.5B | 8.6% | $32.3B | 21.8% | — | — | — |
Active scenario IV: $101 (+114.7% vs market)