NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

U.S. Bancorp USB | NYSE

$57.39 -$0.37 | -0.64%
SIGNAL:Signal available — unlock to view |2026-09-01 |F&G 22 |RSI 30.2

Next Earnings: Oct 15, 2026
Add to favoritesFavorite

Company Overview:

Market Cap: $89.41B
Trailing PE: 11.5x
FWD PE *: 10.6x
Payout Ratio (TTM): 43.4%
52-Week Range: $45.02 - $66.08

* Forward PE is based on street estimates.

10 Year USB Performance Metrics:

Total Return (with DRIP): 91.4% (6.71% CAGR)
Total Return (no DRIP): 73.2% (5.65% CAGR)
Share Price: 33.8% (2.96% CAGR)
Yield on Cost (with DRIP): 7.20%
Total Invested: $10,000
Total Value (with DRIP): $19,137
Total Return $ (with DRIP): $9,137
Dividend Increase: 85.7% (6.55% CAGR)
Dividend Yield (FWD): 3.76% ($2.16)
USB 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
USB Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
USB Price CAGR:1Y: 19.86%2Y: 13.61%5Y: -1.13%10Y: 2.96%
USB Dividend Charts
USB - Dividends
USB Dividend CAGR:1Y: 3.85%2Y: 3.92%5Y: 3.26%10Y: 6.79%
USB - Dividend Payout Ratio
USB Dividend Payout Ratio CAGR:1Y: -14.35%2Y: -12.58%5Y: 2.71%10Y: 2.27%
USB - Dividend to Free Cash Flow Ratio
USB Dividend to FCF Ratio CAGR:1Y: -56.71%2Y: -21.33%5Y: 7.78%10Y: -6.18%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

USB Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

USB - Revenue
USB Revenue CAGR:1Y: 3.75%2Y: 0.57%5Y: 13.67%10Y: 7.30%
USB - Earnings Per Share (EPS)
USB EPS CAGR:1Y: 21.62%2Y: 17.97%5Y: 1.07%10Y: 4.98%
USB - Net Income
🔓 See the full chart40% off right now · 7-day free trial
USB Net Income CAGR:1Y: 19.94%2Y: 16.54%5Y: 1.89%10Y: 3.64%
USB - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
USB EBITDA CAGR:1Y: 12.91%2Y: 11.25%5Y: -0.47%10Y: 0.91%
USB - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
USB Free Cash Flow CAGR:1Y: 137.32%2Y: 29.50%5Y: -2.90%10Y: 12.98%
USB - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
USB Free Cash Flow / Share CAGR:1Y: 138.09%2Y: 29.75%5Y: -3.72%10Y: 14.16%
USB - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
USB Operating Income CAGR:1Y: 18.62%2Y: 15.02%5Y: -1.01%10Y: 0.67%
USB - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
USB Gross Profit CAGR:1Y: 10.41%2Y: 6.77%5Y: 4.43%10Y: 2.85%
USB - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
USB Shares Outstanding CAGR:1Y: -0.26%2Y: -0.19%5Y: 0.86%10Y: -1.07%
USB - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
USB Share Buybacks CAGR:1Y: 89.62%2Y: 1,317.74%5Y: -25.76%10Y: -11.72%
USB - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
USB Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
USB - Expenses
🔓 See the full chart40% off right now · 7-day free trial
USB Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
USB - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
USB - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
USB - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
USB - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
USB - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
USB - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
USB - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
USB Revenue CAGR:1Y: 3.75%2Y: 0.57%5Y: 13.67%10Y: 7.30%
USB - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
USB Revenue CAGR:1Y: 3.75%2Y: 0.57%5Y: 13.67%10Y: 7.30%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

USB - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
USB Actual Revenue CAGR:1Y: 3.75%2Y: 0.57%5Y: 13.67%10Y: 7.30%
USB - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
USB Actual EPS CAGR:1Y: 21.62%2Y: 17.97%5Y: 1.07%10Y: 4.98%
USB - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
USB Actual Net Income CAGR:1Y: 19.94%2Y: 16.54%5Y: 1.89%10Y: 3.64%
USB - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
USB Actual EBITDA CAGR:1Y: 12.91%2Y: 11.25%5Y: -0.47%10Y: 0.91%

Ratios, Profit Margins & Return on Capital:

USB - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
USB Net Profit Margin CAGR:1Y: 15.60%2Y: 15.89%5Y: -10.36%10Y: -3.41%
USB - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
USB Gross Profit Margin CAGR:1Y: 6.42%2Y: 6.17%5Y: -8.13%10Y: -4.15%
USB - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
USB Price to Earnings CAGR:1Y: 9.75%2Y: 8.24%5Y: 0.89%10Y: -0.21%
USB - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
USB Price To Sales Ratio CAGR:1Y: 28.24%2Y: 23.13%5Y: -10.23%10Y: -3.97%
USB - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
USB Return on Capital Employed CAGR:1Y: -73.71%2Y: -48.19%5Y: -5.52%10Y: -4.18%
USB - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
USB Return on Invested Capital CAGR:1Y: 126.92%2Y: 54.62%5Y: 2.49%10Y: 3.02%

Compare stocks side-by-side

USB Dividends Info:

Annual Dividend: $2.16
Forward Yield: 3.76%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $35.06

USB Dividend History: Dates, Payments & Yield list

Below is a schedule of all USB dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
09/30/202610/15/2026$0.5403.74%0%$0.00
06/30/202607/15/2026$0.5203.44%3.3%$63.01
03/31/202604/15/2026$0.5204%3.69%$56.37
12/31/202501/15/2026$0.5203.9%3.86%$53.95
09/30/202510/15/2025$0.5204.3%4.48%$46.45
06/30/202507/15/2025$0.5004.42%4.38%$45.69
03/31/202504/15/2025$0.5004.74%5.18%$38.63
12/31/202401/15/2025$0.5004.18%3.93%$50.90
09/30/202410/15/2024$0.5004.37%4.26%$47.00
06/28/202407/15/2024$0.4904.94%4.63%$42.35
03/27/202404/15/2024$0.4904.45%4.73%$41.44
12/28/202301/16/2024$0.4904.49%4.74%$41.38
09/28/202310/16/2023$0.4805.91%5.89%$32.62
06/29/202307/17/2023$0.4805.86%5.45%$35.26
03/30/202304/17/2023$0.4805.42%5.39%$35.59
12/29/202201/17/2023$0.4804.41%4.05%$47.44
09/29/202210/17/2022$0.4804.71%4.5%$42.64
06/29/202207/15/2022$0.4603.99%3.95%$46.57
03/30/202204/15/2022$0.4603.33%3.49%$52.74
12/30/202101/18/2022$0.4603.28%2.96%$62.19
09/29/202110/15/2021$0.4603.05%3.05%$60.23
06/29/202107/15/2021$0.4202.97%2.86%$58.82
03/30/202104/15/2021$0.4203.01%2.98%$56.33
12/30/202001/15/2021$0.4203.64%3.47%$48.40
09/29/202010/15/2020$0.4204.76%4.29%$39.14
06/29/202007/15/2020$0.4204.62%4.46%$37.64
03/30/202004/15/2020$0.4204.68%5.04%$33.33
12/30/201901/15/2020$0.4202.84%3.06%$54.97
09/27/201910/15/2019$0.4203.03%3.13%$53.76
06/27/201907/15/2019$0.3702.85%2.79%$53.12
03/28/201904/15/2019$0.3703.08%2.97%$49.89
12/28/201801/15/2019$0.3703.27%3.09%$47.97
09/27/201810/15/2018$0.3702.8%2.93%$50.51
06/28/201807/16/2018$0.3002.42%2.34%$51.30
03/28/201804/16/2018$0.3002.4%2.33%$51.41
12/28/201701/16/2018$0.3002.22%2.1%$57.17
09/28/201710/16/2017$0.3002.24%2.21%$54.26
06/28/201707/17/2017$0.2802.15%2.15%$52.03
03/29/201704/17/2017$0.2802.16%2.22%$50.54
12/28/201601/17/2017$0.2802.16%2.23%$50.31
09/28/201610/17/2016$0.2802.62%2.62%$42.72
06/28/201607/15/2016$0.2552.61%2.43%$41.89
03/29/201604/15/2016$0.2552.53%2.48%$41.10
12/29/201501/15/2016$0.2552.34%2.61%$39.05
09/28/201510/15/2015$0.2552.52%2.49%$41.01
06/26/201507/15/2015$0.2552.29%2.24%$45.53
03/27/201504/15/2015$0.2452.29%2.26%$43.43
12/29/201401/15/2015$0.2452.15%2.39%$40.94
09/26/201410/15/2014$0.2452.34%2.52%$38.94
06/26/201407/15/2014$0.2452.28%2.26%$43.30
03/27/201404/15/2014$0.2302.18%2.24%$41.01
12/27/201301/15/2014$0.2302.28%2.22%$41.50
09/26/201310/15/2013$0.2302.52%2.49%$36.88
06/26/201307/15/2013$0.2302.56%2.45%$37.50
03/26/201304/15/2013$0.1952.32%2.34%$33.31
12/27/201201/15/2013$0.1952.44%2.34%$33.28
09/26/201210/15/2012$0.1952.3%2.32%$33.63
06/27/201207/16/2012$0.1952.48%2.38%$32.78
03/28/201204/16/2012$0.1952.45%2.5%$31.16
12/28/201101/17/2012$0.1251.86%1.74%$28.77
09/28/201110/17/2011$0.1252.14%2.12%$23.61
06/28/201107/15/2011$0.1252.01%2.02%$24.74
03/29/201104/15/2011$0.1251.88%1.93%$25.93
12/29/201001/18/2011$0.0500.74%0.73%$27.31
09/28/201010/15/2010$0.0500.92%0.89%$22.54
06/28/201007/15/2010$0.0500.87%0.82%$24.40
03/29/201004/15/2010$0.0500.77%0.71%$28.26
12/29/200901/15/2010$0.0500.89%0.81%$24.62
09/28/200910/15/2009$0.0500.9%0.83%$24.01
06/26/200907/15/2009$0.0501.11%1.11%$17.94
03/27/200904/15/2009$0.0501.28%1.12%$17.89
12/29/200801/15/2009$0.4257.17%8.94%$19.02
09/26/200810/15/2008$0.4254.7%5.64%$30.13
06/26/200807/15/2008$0.4255.93%7.49%$22.70
03/27/200804/15/2008$0.4255.14%5.28%$32.21
12/27/200701/15/2008$0.4255.38%5.59%$30.42
09/26/200710/15/2007$0.4004.95%4.92%$32.51
06/27/200707/16/2007$0.4004.79%4.82%$33.20
03/28/200704/16/2007$0.4004.6%4.58%$34.90
12/27/200601/16/2007$0.4004.4%4.48%$35.75
09/27/200610/16/2006$0.3303.98%3.93%$33.59
06/28/200607/17/2006$0.3304.29%4.26%$31.02
03/29/200604/17/2006$0.3304.29%4.34%$30.38
12/28/200501/16/2006$0.3304.35%4.4%$30.03
09/28/200510/17/2005$0.3004.24%4.34%$27.67
06/28/200507/15/2005$0.3004.1%3.92%$30.64
03/29/200504/15/2005$0.3004.24%4.29%$27.97
12/29/200401/17/2005$0.3003.85%3.87%$31.03
09/28/200410/15/2004$0.2403.37%3.27%$29.37
06/28/200407/15/2004$0.2403.45%3.39%$28.29
03/29/200404/15/2004$0.2403.46%3.7%$25.97
01/02/200401/15/2004$0.4165.71%5.84%$28.48
12/29/200312/31/2003$0.2403.24%3.22%$29.78
09/26/200310/15/2003$0.2053.42%3.19%$25.69
06/26/200307/15/2003$0.2053.3%3.28%$25.02
03/27/200304/15/2003$0.1953.94%3.7%$21.10
12/27/200201/15/2003$0.1953.74%3.4%$22.92
09/26/200210/15/2002$0.1954.22%4.03%$19.35
06/26/200207/15/2002$0.1953.47%3.68%$21.22
03/26/200204/15/2002$0.1953.41%3.48%$22.40
12/27/200101/15/2002$0.1883.62%3.62%$20.70
09/26/200110/15/2001$0.1883.53%4.45%$16.84
06/27/200107/16/2001$0.1883.37%3.18%$23.56
03/28/200104/16/2001$0.1883.25%3.21%$23.38
12/27/200001/16/2001$0.1632.68%2.83%$22.94
09/27/200010/16/2000$0.1632.9%3.62%$17.94
06/28/200007/17/2000$0.1632.9%3.03%$21.44
03/29/200004/14/2000$0.1632.8%2.59%$25.06
12/29/199901/17/2000$0.1633.09%2.77%$23.44
09/15/199910/15/1999$0.1001.66%1.71%$23.38
06/28/199907/15/1999$0.1001.48%1.46%$27.44
03/29/199904/15/1999$0.1001.29%1.17%$34.23
12/29/199801/15/1999$0.1001.37%1.37%$29.17
09/28/199810/15/1998$0.0771.35%1.29%$23.75
06/26/199807/15/1998$0.0771.47%1.31%$23.35
03/27/199803/16/1998$0.0771.53%1.53%$20.06
12/29/199712/31/1997$0.0671.39%1.39%$19.13
09/26/199710/15/1997$0.0671.75%1.64%$16.27
06/26/199707/15/1997$0.0671.85%1.78%$14.96
03/26/199704/15/1997$0.0671.87%1.98%$13.46
12/27/199601/15/1997$0.0522.04%1.94%$10.78
09/26/199610/15/1996$0.0522.23%2.2%$9.50
06/26/199607/15/1996$0.0522.76%2.83%$7.39
03/27/199604/15/1996$0.0522.92%2.88%$7.25
12/27/199501/12/1996$0.0442.69%2.81%$6.32
09/27/199510/13/1995$0.0443.07%2.81%$6.33
06/28/199507/14/1995$0.0443.51%3.29%$5.40
03/27/199504/14/1995$0.0443.83%3.67%$4.85
12/23/199401/13/1995$0.0393.82%3.69%$4.21
09/26/199410/14/1994$0.0393.38%3.43%$4.54
06/24/199407/15/1994$0.0393.72%3.6%$4.32
03/25/199404/15/1994$0.0393.78%3.59%$4.33
12/27/199301/14/1994$0.0323.31%3.22%$4.00
09/24/199310/15/1993$0.0323.22%3.22%$4.00
06/24/199307/15/1993$0.0323.17%3.25%$3.97
03/25/199304/15/1993$0.0323.11%3.01%$4.28
12/24/199201/15/1993$0.0292.86%2.83%$4.08
09/24/199210/15/1992$0.0293.17%3.36%$3.44
06/24/199207/15/1992$0.0293.06%3.17%$3.64
03/25/199204/15/1992$0.0293.59%3.56%$3.25
12/24/199101/15/1992$0.0284.04%3.89%$2.86
09/24/199110/15/1991$0.0284.44%4.39%$2.53
06/24/199107/12/1991$0.0284.71%4.59%$2.42
03/22/199104/15/1991$0.0284.71%4.39%$2.53
12/24/199001/15/1991$0.0275.73%6.06%$1.76
09/24/199010/15/1990$0.0275.89%5.89%$1.81
06/25/199007/13/1990$0.0274.32%4.74%$2.25
03/26/199004/13/1990$0.0275.06%4.72%$2.26
12/22/198901/12/1990$0.0244.16%4.4%$2.22
09/25/198910/13/1989$0.0243.66%3.79%$2.58
06/26/198907/14/1989$0.0020.35%0.38%$2.36

Projected Future Returns & Dividends for USB

Based on past 10-year performance, here are USB growth metrics:

Share price CAGR of +2.96%
Dividend CAGR of +6.79%

Using USB CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

USB (DRIP)USB - No DRIP
Current Price$57.39$57.39
Start Shares174.25174.25
Start Value$10,000$10,000
  
After 10 years:
Final Share Count271.56174.25
Dividends Payment$1.04$1.04
Annual Dividends$1,132$726
Yield on cost11.32%7.26%
Share Price$76.79$76.79
Total Dividends$6,513$5,150
Final Value$20,854$18,530

Estimated Future Value + Dividends - USB

NOTE: Above numbers are our estimate based on USB's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

U.S. Bancorp (USB) had its IPO on 1973-05-03, and is traded on NYSE stock exchange.

U.S. Bancorp (USB) functions as a broad-based financial services holding company, delivering a comprehensive spectrum of banking and financial solutions throughout the United States. Its diverse customer base includes individual consumers, various businesses, institutional organizations, governmental bodies, and other financial entities. The company organizes its operations across key segments: Corporate and Commercial Banking, Consumer and Business Banking, Wealth Management and Investment Services, Payment Services, and Treasury and Corporate Support. Its offerings encompass fundamental depository services such as checking accounts, savings accounts, and time certificates. U.S. Bancorp also extends a variety of credit facilities, including traditional lending products, credit card services, lease financing, support for import/export trade, asset-backed lending, and agricultural finance. Furthermore, it provides supplementary services like capital markets access, treasury management, and receivable lock-box collection for its corporate and governmental clients. The firm also offers a full suite of asset management and fiduciary services designed for individuals, estates, foundations, corporations, and charitable organizations. Beyond these, the company supplies investment and insurance products, predominantly to customers within its operating regions, and delivers fund administration services to a range of mutual and other investment funds. Its portfolio also includes corporate and purchasing card services, corporate trust management, and merchant processing. U.S. Bancorp's capabilities additionally span investment management, ATM network operation, mortgage banking, insurance provision, brokerage activities, and leasing services. As of December 31, 2021, the company distributed its products and services through a physical network of 2,230 banking branches, mainly concentrated in the Midwest and Western United States. Digital access was also extensively provided via online platforms, mobile devices, and other electronic channels. Additionally, it managed a network of 4,059 ATMs. Founded in 1863, U.S. Bancorp is headquartered in Minneapolis, Minnesota.

USB website: https://www.usbank.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — USB

Value from:
Pay up to today
—
vs current price $57.39
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →