ランキングに戻る

First Horizon Corp (FHN)

適正価値
Financial ServicesBanks - RegionalUnited States

ファンダメンタル

73

株価

$22.80

時価総額

$10.99B

パート1 · 企業の価値

概要

First Horizon Corporation is a Tennessee bank holding company headquartered in Memphis, incorporated in 1968 and operating almost entirely through its subsidiary First Horizon Bank, founded in 1864. At 31 December 2025 the bank held $84 billion of total assets, $68 billion of deposits and $64 billion of loans and leases, spread over more than 450 business locations in 23 states; 412 of these are banking centres in the South, mostly in Tennessee (137), North Carolina (78), Florida (74) and Louisiana (55). It is primarily a business lender: commercial loans are 77% of the portfolio and consumer loans 23%, with commercial and industrial lending ($36 billion) the largest book, followed by commercial real estate ($14 billion) and consumer real estate ($14 billion). Alongside branch banking it runs wealth and trust management, retail brokerage, a fixed income division (FHN Financial), and mortgage banking.

収益の仕組み

Like any commercial bank, First Horizon earns most of its money from the spread between what it pays for deposits and what it charges on loans and securities. In fiscal 2025 net interest income was $2,622 million and noninterest income (fee income from wealth management, deposit service charges, fixed income sales and trading, card and mortgage banking) was $797 million, for consolidated revenue of $3,419 million. Deposits, at $67 billion at year-end, are the largest and cheapest funding source and most of them sit in the Commercial, Consumer & Wealth segment. Note that the company also reports a third, non-operating Corporate segment which absorbs shared-services costs, centralised funding and run-off businesses; it carried negative revenue of $103 million in 2025, which is why the two operating segments together add to slightly more than the consolidated total.

セグメント別売上高

Commercial, Consumer & Wealth88.7%

The branch and relationship bank: traditional lending and deposit taking for commercial and consumer clients, mainly in the southern United States, plus asset-based lending, commercial real estate, equipment finance, energy banking, treasury management and wealth, trust and investment advisory services. It generated $3,033 million of revenue in 2025 ($2,569 million of net interest income and $464 million of fees) and holds most of the group's deposits.

Wholesale14.3%

Specialist businesses sold to financial and institutional counterparties rather than to local retail customers: mortgage warehouse lending (loans to mortgage companies), franchise finance, correspondent banking and mortgage, together with FHN Financial's fixed income sales, trading and underwriting, loan sales and derivative sales for institutional clients. It generated $489 million of revenue in 2025 ($233 million of net interest income and $256 million of fees), up from $424 million in 2024.

競争優位性(moat)

明確な優位性なし · なし

A deposit franchise of $68 billion built on 412 southern banking centres does make customers somewhat sticky, and switching a business current account is a nuisance. But nothing here looks durable. The company's own risk factors open by saying it is subject to intense competition for clients from national and state banks, credit unions, brokers, mortgage companies and non-bank entrants, and that the nature of that competition is changing as technology lowers the cost of reaching depositors. It competes in the same southern markets as much larger banks, has no pricing power on either loans or deposits, and its fastest-growing unit — fixed income sales and trading — is a commoditised, cyclical business. Treating First Horizon as a company without a durable competitive advantage is the honest reading.

需要を左右する要因

景気循環型

The company's own risk factors put it plainly: generally, in an economic downturn realised credit losses increase, demand for its products and services declines, and the credit quality of the loan portfolio declines. Loan demand follows business investment and real estate activity in the southern states where the book is concentrated; two of the mortgage-related businesses, origination and lending to mortgage companies, are described as highly sensitive to interest rates and rate cycles; and the fixed income division's revenue depends on market expectations about rates, so it swings with the monetary cycle rather than offsetting it. Deposits themselves can move fairly quickly with monetary policy. Little of this behaves defensively.

主なリスク

  • Intense and changing competition — The filing states the company is subject to intense competition for clients from national, state and non-US banks, savings institutions, credit unions, consumer finance companies, mutual funds, insurers, securities firms, mortgage banks and hedge funds, some of which face a lighter regulatory burden. It competes on the same ground for talent and for capital in the equity and debt markets.
  • Concentration of the loan book — The company discloses that the composition of its loans increases its sensitivity to certain credit risks. About 25% of commercial and industrial loans are to the financial services industry and 11% to real estate and rental and leasing; within commercial real estate, multi-family is 33% and office 20%, two sectors the filing itself describes as having been under stress. On the consumer side, roughly 63% of the consumer real estate portfolio relates to clients in just three states — Florida, Tennessee and Texas — and about 2% of total loans are directly tied to oil and gas.
  • Interest rates and the shape of the yield curve — Because a significant part of the business is borrowing, lending and investing in financial instruments, the company is exposed to interest rate risk. It states that a flat or inverted yield curve may reduce its net interest margin and hurt both its lending and its fixed income businesses, and that market expectations about the direction of rates affect the demand for, and value of, its fixed income inventory. It also notes that as rates rise, borrower default risk generally rises with them.
  • Deposits, liquidity and funding costs — Liquidity is described as essential to the business model, and its loss or repricing as capable of materially affecting results. Deposit levels can move fairly quickly with monetary policy, and a loss of deposits or a shift in the deposit mix would increase funding costs. Continued access to Federal Home Loan Bank advances and the Federal Reserve discount window depends on policies set by federal agencies and ultimately by Congress, and a downgrade of the company's credit ratings would raise the cost of unsecured funding and could force additional collateral on derivative agreements.
  • Approaching the $100 billion regulatory threshold — Bank regulation is tiered by asset size and the company says it is close to reaching $100 billion, the next tier above it. Crossing that line would bring Category IV enhanced prudential standards and put it at risk of a liquidity coverage ratio requirement. The filing notes the compliance costs could be significant and are already being borne as it approaches the threshold, while acknowledging the standards themselves could change.
  • Fraud, cybersecurity and third-party dependencies — Fraud is described as a major and increasing operational risk for the company and for all banks. A cybersecurity breach is listed as a major type of operational risk that can cause significant damage and be hard to detect even after it occurs, with attempted breaches happening frequently and treated as an unavoidable part of doing business. The company also outsources certain bank functions to third-party providers whose own disruptions it may have limited control over.
  • Technological disruption of the industry — The filing says technological innovation continues to change financial services at a rapid pace, creating new competitive challenges from non-traditional, disruptive providers. Responding requires substantial and continuing investment in information technology, and the company states that to thrive it will need to adopt some of the attitudes of a technology company and shed traditional banking ones, while still meeting supervisory standards. New technologies are themselves subject to risks that could impair their effectiveness.

顧客集中度

The filing does not disclose what share of revenue comes from its largest clients, and for a bank serving hundreds of thousands of consumer and business accounts across 450-plus locations that figure would mean little. What it does disclose is concentration inside the loan book, which is where the real exposure sits: about 25% of commercial and industrial loans are to the financial services industry, 13% of that portfolio is loans to mortgage companies, and roughly 63% of the consumer real estate portfolio is in Florida, Tennessee and Texas alone. A downturn in one of those industries or states would hit many borrowers at once.

強気材料

Buyers argue that the 2025 numbers show the post-merger bank working: net income available to common shareholders of $956 million, or $1.87 per share, against $1.36 the year before, with the company attributing the improvement to revenue strength and credit performance. They point to a deposit base of $67 billion funding a $64 billion loan book in Tennessee, Florida, Texas, North Carolina and Louisiana — states with population and business inflows — and to the Wholesale segment, whose revenue rose from $424 million in 2024 to $489 million in 2025 on fixed income and mortgage warehouse activity, as a fee engine that does not need more branches. They also read the approach to $100 billion of assets as evidence that scale is still coming, with the compliance spending already partly absorbed.

弱気材料

Sellers fear that this is a mid-sized regional lender with no durable advantage, competing for the same deposits and the same borrowers as far larger banks, and that its earnings are a leveraged bet on the credit cycle in a handful of southern states. They point to the concentrations the company itself discloses — a quarter of commercial and industrial loans to the financial services industry, 13% of that book lent to mortgage companies, a fifth of commercial real estate in office property and a third in multi-family, and 63% of consumer real estate in three states — and to the company's own statement that a downturn raises credit losses while demand falls. They also note that the margin depends on deposit costs the bank does not control, that deposit levels can shift quickly with monetary policy, and that crossing $100 billion of assets brings Category IV prudential standards and costs the company says are already being incurred.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 10.9Score: 65Market cap: $23.22B

First Horizon names Regions Bank first among its competitors: the two overlap branch-for-branch across Tennessee, Mississippi and the Gulf South, chasing the same retail deposits and the same middle-market commercial borrowers.

P/E: 11.6Score: 65Market cap: $14.15B

Pinnacle, also named in First Horizon's own filings, was built in Nashville on the same model — relationship bankers hired away from larger rivals to serve Southeastern business owners and professionals — and now competes for that clientele across an enlarged Southeast footprint.

P/E: 10.6Score: 65Market cap: $57.64B

Truist (the former BB&T, cited by First Horizon as its key Mid-Atlantic competitor) covers the Carolinas, Virginia and Tennessee with the same commercial, treasury-management and wealth offering, from a far larger balance sheet.

P/E: 14.2Score: 66Market cap: $5.78B

Hancock Whitney fights for the same Gulf South customers — Louisiana, Mississippi, Alabama and the Florida panhandle — in commercial lending, private banking and specialty segments such as healthcare and energy.

SouthState CorporationSSB

SouthState is a similarly sized Southeastern commercial bank competing for deposits and small- and mid-sized business loans in the overlapping Carolina, Georgia, Florida and Texas markets.

貸借対照表と流動性

売上高

$3.53B

直近12か月(2026/6/30まで)

純利益

$1.05B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$595M

自己資本合計

$8.85B

負債合計

$74.73B

流動比率

-

利払い倍率

0.51

負債/EBITDA

-

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

成長率グリッド

成長率 — 売上高

適正価値の推定

銀行適正価値

適正価値

$28.01

現在株価

$22.80

安全マージン

+18.6%

適正価値レンジ

$21.26 - $34.76

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$27.98
ディスカウンテッド・キャッシュフロー(DCF):この種の企業には適用されません
利益倍率(P/E):$21.41
グレアムの成長公式:この種の企業には適用されません
収益力価値(EPV):この種の企業には適用されません
正当化されたP/B:$34.89
配当割引モデル(ゴードン):$17.45
P/FFO(運用から生まれる資金):この種の企業には適用されません
中間サイクル利益:この種の企業には適用されません
売上高倍率:この種の企業には適用されません
アナリスト・コンセンサス:買い (11B / 13H / 0S)
直近の決算サプライズ:+2.60%

バリュエーション指標

P/E レシオ

11.07

ROE

11.1%

P/B レシオ

1.19

P/FCF

10.72

粗利益率

-

ROIC

-

収益性レーダー

価値創造(経済的モート)

ROIC

-

WACC

9.5%

ROIC − WACC

-

ファンダメンタル分析基準

合格(15)

  • EPS shows upward trend
  • P/FCF 10.72
  • P/B Ratio 1.19
  • Operating Margin 38.8%
  • Positive Free Cash Flow
  • CapEx intensity
  • Low reliance on intangibles
  • Price below Graham Number
  • ROE 11.7%
  • Revenue Growth 5Y 22.1%
  • Earnings Surprise avg 8.7%
  • Earnings Quality (OCF/NI) 1.00
  • Share Dilution -7.8%
  • Net Margin Trend 29.9% vs 26.4%
  • Piotroski F-Score 5/9

不合格(6)

  • Price CAGR 2.03%
  • Debt/Equity ratio
  • Interest Coverage
  • Return on Tangible Assets
  • DCF valuation (Fairly valued)
  • Analyst Consensus 46% Buy

データなし(6)

  • ROIC NaN%
  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Current Ratio
  • Debt/EBITDA
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

5/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.00

高品質:利益はキャッシュに裏付けられている

株式希薄化

-7.8%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. D. Bryan JordanChairman, President & CEO63
Ms. Hope DmuchowskiSenior EVP & CFO46
Ms. Tammy S. LoCascioSenior EVP & COO56
Mr. Anthony J. RestelSenior Executive VP & Chief Banking Officer55
Mr. Jeff L. FlemingExecutive VP, Chief Accounting Officer & Corporate Controller63
Mr. Mohan SankararamanExecutive VP & Chief Information Officer-
Mr. Tyler CraftHead of Investor Relations-
Mr. T. Lang WisemanSenior Executive VP & General Counsel53
Ms. Elizabeth A. ArdoinSenior EVP & Chief of Communications Officer56
Ms. Erin PryorSenior Executive VP and Chief Marketing & Experience Officer-

監査リスク

1

取締役会リスク

4

報酬リスク

1

株主権利リスク

1

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-26

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-06

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-28

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for FHN, sourced from Markets Gazette.

No recent news for FHN.