The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$17.33Fair value$66.27Bull$92.40
FairClose
52-week traded range
52W low $45.2852W high $65.42
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
U.S. Bancorp closed at $62.84, 5.2% below the consensus fair value of $66.27 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$67.80
+7.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
$67.12
+6.8%
√(22.5 × EPS × BVPS)
EPS=4.62, BVPS=43.34
P/E Fair Value
$92.40
+47.0%
EPS × 20x (sector P/E)
EPS=4.62, Sector P/E=20x
Peter Lynch (PEG)
$17.33
-72.4%
EPS × Growth% (PEG = 1 is fair)
EPS=4.62, g=3.8%
EV/EBITDA
$68.97
+9.8%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=9.52B
Dividend Discount (DDM)
$33.90
-46.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.04, r=10%, g=3.8%
Book Value (P/B)
$51.87
-17.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=43.34, ROE=11.2%, g=3.8%, r=10%
Reverse DCF
$62.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 3.8%
Margin of Safety
$56.83
-9.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.77, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.