EN DE

First Horizon Corporation (FHN) Fair Value & Analysis

Financial Services · US · Market cap $12.2B

FH First Horizon Corporation logo First Horizon Corporation FHN · US
Price$25.49
Fair Value$26.92
Upside+5.6%
Quality67/100
Watch First Horizon Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 29.9% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/15)
Wide moat 67/100
Evidence: High Range $20.19 – $33.66 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 19 days ago

Share price −1.0% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$26.17 $8.59 Fair Value $26.92 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $8.59 – $26.17 · fair‑value band $20.19 – $33.66 · the $25.49 price screens below the $26.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

First Horizon Corporation (FHN) currently trades at $25.49, while our model-based Fair Value estimate is $26.92, implying the stock looks roughly 5.6% fairly valued today. We read business quality at 67/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, First Horizon Corporation generated revenue of $3.4B at a net margin of 29.9%. Revenue grew 9.7% year over year. It earns a return on equity of 11.3%. Net debt stands at $3.6B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $20.19 (bear case) to $33.66 (bull case); at $25.49, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 3% below its 52-week high and 37% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at 6%, FHN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $22.08 $32.50 $47.20 80
Residual Income $16.88 $19.35 $34.47 76
Rev-Margin DCF $18.41 $28.89 $40.69 74
All 26 models by family
DCF Models
FCF DCF $21.61 $33.20 $50.49 38
Owner Earnings $23.69 $36.36 $55.27 31
5Y Revenue Exit $18.41 $28.73 $41.65 39
5Y EBITDA Exit $23.31 $37.74 $54.28 41
5Y P/E Exit $24.92 $40.71 $56.98 38
10Y Revenue Exit $18.82 $28.44 $40.85 36
10Y EBITDA Exit $22.47 $34.64 $50.35 37
10Y P/E Exit $23.50 $36.68 $52.38 35
Earnings-Based
Graham-Dodd $14.08 $40.22 $53.01 54
Lynch FV $8.23 $11.76 $15.29 50
PEG = 1.0 $8.23 $11.76 $15.29 46
EPV $19.29 $22.63 $25.55 59
Dividend Discount
Gordon GGM $6.58 $13.68 $21.70 70
DDM Multi-Stage $6.58 $10.48 $14.35 61
Multiples
P/E Multiple $31.07 $41.42 $51.78 63
P/S Multiple $19.69 $26.26 $32.82 58
P/B Multiple $26.41 $35.21 $44.01 55
EV/EBIT $35.68 $47.82 $59.97 53
EV/EBITDA $27.49 $36.90 $46.32 54
EV/Revenue $17.62 $25.50 $33.38 43
Asset-Based
NCAV (Graham) $9.32 $12.49 $18.64 50
Growth DCF
Growth DCF $22.08 $32.50 $47.20 80
Rev-Margin DCF $18.41 $28.89 $40.69 74
Economic Profit
Residual Income $16.88 $19.35 $34.47 76
ROIC Compounder $19.44 $24.51 $30.82 72
Growth Earnings
Growth-Adj P/E $25.07 $35.82 $46.56 68

Widest divergence: Growth Earnings ($35.82) versus Dividend Discount ($10.48). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.4B
Revenue growth (YoY) +9.7%
Net margin 29.9%
Return on equity 11.3%
Free cash flow $955M FY2025
P/E ratio 13.0
More key figures
Operating margin 42.9%
EPS (TTM) $1.99
EPS growth (YoY) +29.3%
Net debt $3.6B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 55 · Market factors (momentum, volatility) 67

Profitability 32
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 4
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

First Horizon Corporation operates as the bank holding company for First Horizon Bank that provides various financial services. It operates through Regional Banking, Specialty Banking, and Corporate segments.

Full company description

First Horizon Corporation operates as the bank holding company for First Horizon Bank that provides various financial services. It operates through Regional Banking, Specialty Banking, and Corporate segments. The company offers commercial banking, business banking, consumer banking, private client investment, wealth management, financial planning, trust and asset management services, asset-based lending, commercial real estate, equipment finance/leasing, energy finance, international banking, healthcare finance, transportation and logistics finance, treasury management solutions, and loan syndications services. It also provides fixed income securities sales, trading, underwriting, and strategies for institutional clients; loan sales; portfolio advisory services; derivative sales; mortgage warehouse lending; franchise finance; corporate and correspondent banking; and mortgage origination services. Further, it provides transaction processing services, credit card products, and sale of mutual funds. First Horizon Corporation was formerly known as First Horizon National Corporation and changed its name to First Horizon Corporation in April 2004. The company was founded in 1864 and is headquartered in Memphis, Tennessee.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

First Horizon Corporation reported revenue of $5.0B in FY2025 versus $3.2B in FY2021, a compound +12.1%/yr. Reported net income was $983M in FY2025, compounding −0.4%/yr from FY2021.

Growth Quality 91/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$5.0B
Latest YoY
+1.0%
Avg. growth/yr (3Y)
+13.5%
Avg. growth/yr (5Y)
+12.2%
Avg. growth/yr (36Y)
+5.6%
Revenue +12.1%/yr
FY21 $3.2B
FY22 $3.4B
FY23 $4.7B
FY24 $4.9B
FY25 $5.0B
Net income −0.4%/yr
FY21 $999M
FY22 $900M
FY23 $897M
FY24 $775M
FY25 $983M

Watch FHN: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "First Horizon Corporation Fair Value". https://www.fairvalue-calculator.com/stock/FHN

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Banks - Regional · 1082 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Above median
Fair Value upside +6% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 1% · Above median
Net margin (TTM) 30% · Above median
Operating margin (TTM) 43% · Above median
Revenue growth 10% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.15× · Lower than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 13.0× · Pricier than median
P/B 1.38× · Pricier than median
P/S (TTM) 3.57× · Pricier than median
P/FCF 12.8× · Pricier than median
EV/EBITDA 9.4× · Pricier than median
PEG 1.76× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 41 · sector 39
FUTURE 49 · sector 44
PAST 45 · sector 41
HEALTH 93 · sector 85
DIVIDEND 0 · sector 49

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare First Horizon Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is First Horizon Corporation (FHN) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $26.92 versus a price of $25.49, about +6% (fairly valued).
What is the fair value of FHN?
Our model-based fair value for First Horizon Corporation is $26.92 (as of Jul 19, 2026), built from audited fundamentals. The current price is $25.49.
What is the quality score of FHN?
First Horizon Corporation has a Quality Score of 67/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of First Horizon Corporation (FHN)?
First Horizon Corporation reported trailing-twelve-month revenue of about $3.4B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of FHN?
The net profit margin of First Horizon Corporation is about 29.9%, meaning it keeps roughly 29.9% of revenue as net income. Based on the latest reported figures.
Does First Horizon Corporation pay a dividend?
First Horizon Corporation currently shows a dividend yield of about 2.58% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track First Horizon Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.