USB

$59.11

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 2.63% trendline growth.
Want to create your own valuation? Create a free account.
$9.70

With 20% Margin of Safety (MoS):

$7.76
-86.87% downside
Capital Efficiency
Average Quarterly ROIC
115.01%
Cost of Capital (estimated)11%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
58
NeutralWeighted across 6 signals
DCF Discount
86.9% premium to price
0
FCF Yield
5.6% trailing FCF yield
90
ROIC vs WACC
ROIC 115.0% vs WACC 11.0% (10.5x)
100
Net Debt / FCF
6.0x net debt to FCF
0
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
6.7% 5Y FCF CAGR
58
Strengths: FCF Yield, ROIC vs WACC. Concerns: DCF Discount, Net Debt / FCF.
Narrative Score
72
Improving
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: High (85th pct)
Trend: Improving upConfidence: 91%Updated: 4h ago
Sources: 84 (News 71 · Analyst 13)
Drivers
43 news sentiment+1.2
23 regulatory scrutiny+0.9
4 earnings beat+0.0
Analyst downgrades-0.0
Restructuring+0.0
12 analyst reiterations0.0
Other Metrics
P/E12.1
Profit Margin17.7%
Owner Earnings$8.35b
One Dollar Premise42.00%
Debt/Equity9.99
Current Ratio0.32
PEG2.121
Free Cash Flow (in millions)
20062007200820092010201120122013201420152016201720182019202020212022202320242025
$5,391$2,904$5,307$7,600$5,241$9,820$7,958$11,446$5,332$8,782$5,336$6,472$10,564$4,889$3,716$9,870$21,119$8,447$11,273$5,134
How Intrinziq Estimates Fair Value

Intrinziq estimates U.S. Bancorp's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

U.S. BancorpFinancial Services

U.S. Bancorp, a financial services holding company, provides various financial services to individuals, businesses, institutional organizations, governmental entities and other financial institutions in the United States. It operates in Corporate and Commercial Banking, Consumer and Business Banking, Wealth Management and Investment Services, Payment Services, and Treasury and Corporate Support segments. The company offers depository services, including checking accounts, savings accounts, and time certificate contracts; lending services, such as traditional credit products; and credit card services, lease financing and import/export trade, asset-backed lending, agricultural finance, and other products. It also provides ancillary services comprising capital markets, treasury management, and receivable lock-box collection services to corporate and governmental entity customers; and a range of asset management and fiduciary services for individuals, estates, foundations, business corporations, and charitable organizations. In addition, the company offers investment and insurance products to its customers principally within its markets, as well as fund administration services to a range of mutual and other funds. Further, it provides corporate and purchasing card, and corporate trust services; and merchant processing services, as well as investment management, ATM processing, mortgage banking, insurance, and brokerage and leasing services. As of December 31, 2021, the company provided its products and services through a network of 2,230 banking offices principally operating in the Midwest and West regions of the United States, as well as through on-line services, over mobile devices, and other distribution channels; and operated a network of 4,059 ATMs. The company was founded in 1863 and is headquartered in Minneapolis, Minnesota.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.