U.S. Bancorp
Bear Case (25th pct.)
-21.1% vs price
Base Case (Median)
5.5% vs price
Bull Case (75th pct.)
16.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $14.01 | -76.2% | High (40%) |
| PE Comparable | $57.36 | -2.7% | Medium (25%) |
| Growth Trajectory DCF | $74.54 | 26.5% | Medium (20%) |
| Graham Number | $67.01 | 13.7% | High (80%) |
Based on 4 out of 8 methods, USB appears fairly valued at the current price of $58.94. The base case fair value of $62.18 implies 5.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.