HBAN · Huntington Bancshares Incorporated
$15.792026-05-17Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Regional Banks
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$39
+149.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($34 · $55) Analysts Range ($16 · $21) 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 | $6.1B | — | 26.2% | 18.5% | $1.3B | −$121MM | $1.2B | 7.2% | — | 6.3% | $20.5B | $0.82 | — |
| 2022.Q4 | $8.0B | 30.8% | 34.8% | 18.6% | $2.2B | $840MM | $3.1B | 8.3% | — | 10.6% | $22.0B | $1.43 | — |
| 2023.Q4 | $10.8B | 35.6% | 22.1% | 17.3% | $2.0B | $319MM | $2.3B | 8.0% | — | 9.7% | $18.7B | $1.24 | — |
| 2024.Q4 | $12.0B | 11.0% | 20.1% | 18.4% | $2.0B | −$781MM | $1.2B | 8.7% | — | 10.4% | $19.1B | $1.24 | — |
| 2025.Q4 | $12.5B | 4.4% | 21.5% | 17.1% | $2.2B | $1.6B | $3.8B | 8.6% | — | 13.1% | $14.9B | $1.41 | 9.2 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2026.Q4 | $11.4B | +-8.6% | 32.6% | 17.4% | $3.1B | $0MM | $3.1B | 10.6% | $2.8B | 20.6% | $14.9B | $1.96 | 8.1 |
| 2027.Q4 | $12.4B | +9.1% | 37.6% | 17.7% | $3.9B | −$440MM | $3.4B | 10.4% | $2.8B | 25.5% | $15.3B | $2.45 | 6.4 |
| 2028.Q4 | $13.5B | +8.5% | 37.6% | 17.9% | $4.2B | −$494MM | $3.7B | 10.2% | $2.7B | 26.7% | $15.8B | $2.65 | 6.0 |
| 2029.Q4 | $14.6B | +7.8% | 37.6% | 18.3% | $4.5B | −$555MM | $3.9B | 10.0% | $2.7B | 27.8% | $16.4B | $2.85 | 5.5 |
| 2030.Q4 | $15.6B | +7.2% | 37.6% | 18.5% | $4.8B | −$625MM | $4.2B | 9.8% | $2.6B | 28.6% | $17.0B | $3.05 | 5.2 |
|
| Term. Yr+ | $21.1B | 4.1% | 25.1% | 20.0% | $4.2B | −$840MM | $3.4B | 8.6% | $30.0B | 20.7% | — | — | — |
Active scenario IV: $39 (+149.1% vs market)