Company Valuation: Fifth Third Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 29,778 22,521 23,488 28,351 30,942 51,675 - -
Change - -24.37% 4.3% 20.7% 9.14% 67.01% - -
Enterprise Value (EV) 29,778 22,521 23,488 28,351 30,942 51,675 51,675 51,675
Change - -24.37% 4.3% 20.7% 9.14% 67.01% 0% 0%
P/E 11.7x 9.79x 10.7x 13.5x 13.3x 18.8x 11.7x 10.8x
PBR 1.48x 1.47x 1.38x 1.62x 1.55x 1.55x 1.45x 1.36x
PEG - -1x -2.76x -5.43x 1.1x -1.3x 0.2x 1.4x
Capitalization / Revenue 3.77x 2.68x 2.69x 3.33x 3.42x 4.02x 3.71x 3.53x
EV / Revenue 0x 0x 0x 0x 0x 4.02x 3.71x 3.53x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.5x 8x 9.21x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.14 1.26 1.36 1.44 1.54 1.628 1.71 1.817
Rate of return 2.62% 3.84% 3.94% 3.41% 3.29% 2.86% 3% 3.19%
EPS 2 3.73 3.35 3.22 3.14 3.53 3.033 4.888 5.264
Distribution rate 30.6% 37.6% 42.2% 45.9% 43.6% 53.7% 35% 34.5%
Net sales 1 7,900 8,391 8,733 8,503 9,037 12,858 13,944 14,623
EBITDA - - - - - - - -
EBIT 1 3,152 3,672 3,528 3,470 3,893 4,929 6,461 5,612
Net income 1 2,659 2,330 2,212 2,155 2,376 2,715 4,421 4,674
Net Debt - - - - - - - -
Reference price 2 43.55 32.81 34.49 42.28 46.81 57.00 57.00 57.00
Nbr of stocks (in thousands) 683,757 686,396 681,017 670,543 661,012 906,573 - -
Announcement Date 20/01/22 19/01/23 19/01/24 21/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.29x - - 4.98% 340B
17.88x - - 0.95% 108B
15.04x - - 4.52% 77.73B
8.14x - - 6.22% 64.03B
5.06x - - 5.95% 57.19B
12.91x - - 5.4% 43.02B
9.45x - - 4.55% 42.37B
10.65x - - 3.77% 34.52B
10.82x - - 3.65% 31.46B
Average 10.69x 4.44% 88.77B
Weighted average by Cap. 9.66x 4.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield