Fair value (multi-method)
Four independent methods triangulate what FITB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$107.40
Method range
$13.64 – $107.40
median $43.72
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $107.40 | +106.50% |
| Exit multiple | $30.95 | -40.50% |
| Analyst target | $56.50 | +8.63% |
| Graham number | $13.64 | -73.78% |
- Forward DCF$107.40
- Exit multiple$30.95
- Analyst target$56.50
- Graham number$13.64
Stock price
$52.01
EPS (TTM)
$2.98
5Y EPS CAGR
14.1%
Fair value @ hist. growth
$107.40
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
4.4%
per year over your projection horizon
Margin of safety 51.6% vs hist-growth DCF
Historical 5Y CAGR
14.1%
Your model implies
4.4%
Next-year analyst consensus
2.8%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.3% | 1.4% | 0.7% | -0.1% | -0.9% | -1.9% |
| 8.3% | 3.6% | 3.0% | 2.3% | 1.6% | 0.8% |
| 9.3% | 5.5% | 5.0% | 4.4% | 3.8% | 3.2% |
| 10.3% | 7.3% | 6.9% | 6.4% | 5.9% | 5.3% |
| 11.3% | 9.1% | 8.7% | 8.2% | 7.8% | 7.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$11.0B
Total debt − cash
Beta
0.95
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Fifth Third Bank (FITB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation