FIRST HORIZON CORP (FHN)
National Commercial Banks · Financial Services · $5.8B
Intrinsic Value (Consensus)
$54.32
Current Price
$24.93
Margin of Safety
+117.9%
117.9% Below Intrinsic Value
Value: $54
Price: $25
Valuation Model Estimates
Current Price: $24.93
DCF (Discounted Cash Flow)
$119.43
Graham Number
$39.92
Earnings Power Value
$18.16
Relative Value (P/E)
$37.40
Dividend Discount Model
$56.67
Consensus Value
$54.32
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
78
Profitability
18/25
Strength
22/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (10.2%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.87
- EPS (Forward)
- $2.24
- Book Value
- $37.87
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.1%
- Debt/Equity
- 36%
- Revenue Growth
- 7.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance