U.S. Bancorp
Bear Case (25th pct.)
-20.9% vs price
Base Case (Median)
1.7% vs price
Bull Case (75th pct.)
10.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $19.36 | -69.5% | High (40%) |
| PE Comparable | $60.48 | -4.7% | Medium (25%) |
| Growth Trajectory DCF | $73.94 | 16.5% | Medium (20%) |
| Graham Number | $68.68 | 8.2% | High (80%) |
Based on 4 out of 8 methods, USB appears fairly valued at the current price of $63.49. The base case fair value of $64.58 implies 1.7% 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.