HBAN · Huntington Bancshares Incorporated
$17.792026-07-21Sector: Financial Services; Industry: Banks - Regional; Sub-Industry: Regional Banks
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$30
+67.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($28 · $39) Analysts Range ($18 · $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 |
|---|
| 2024.Q1 | $10.8B | — | 22.1% | 16.6% | $2.0B | $892MM | $2.9B | 8.9% | — | 11.8% | $16.9B | $1.03 | — |
| 2024.Q4 | $10.8B | 0.0% | 22.1% | 18.4% | $1.9B | −$781MM | $1.2B | 8.7% | — | 10.8% | $19.1B | $1.03 | — |
| 2025.Q1 | $12.0B | 11.0% | 20.1% | 18.8% | $2.0B | −$899MM | $1.1B | 9.3% | — | 10.0% | $20.0B | $1.02 | — |
| 2025.Q4 | $12.0B | 0.0% | 20.1% | 17.1% | $2.0B | $1.6B | $3.6B | 8.6% | — | 11.4% | $14.9B | $1.02 | — |
| 2026.Q1 | $13.3B | 10.9% | 20.2% | 16.9% | $2.2B | $3.2B | $5.5B | 9.2% | — | 13.4% | $18.4B | $1.16 | 12.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q1 | $11.8B | +-11.1% | 32.6% | 17.2% | $3.2B | $0MM | $3.2B | 10.3% | $2.9B | 17.4% | $18.4B | $1.68 | 10.6 |
| 2028.Q1 | $12.6B | +7.2% | 35.2% | 17.5% | $3.7B | −$1.2B | $2.4B | 10.2% | $2.0B | 19.4% | $19.6B | $1.93 | 9.2 |
| 2029.Q1 | $13.5B | +6.8% | 39.6% | 17.8% | $4.4B | −$1.3B | $3.1B | 10.0% | $2.3B | 21.7% | $20.9B | $2.31 | 7.7 |
| 2030.Q1 | $14.4B | +6.4% | 39.6% | 18.1% | $4.7B | −$1.3B | $3.3B | 9.8% | $2.3B | 21.6% | $22.2B | $2.45 | 7.3 |
| 2031.Q1 | $15.2B | +6.0% | 39.6% | 18.4% | $4.9B | −$1.4B | $3.5B | 9.7% | $2.2B | 21.4% | $23.6B | $2.59 | 6.9 |
|
| Term. Yr+ | $20.1B | 4.1% | 25.1% | 20.0% | $4.0B | −$1.5B | $2.6B | 8.6% | $23.1B | 11.4% | — | — | — |
Active scenario IV: $30 (+67.1% vs market)