FIRST HORIZON CORP

FHN· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
11.3%
FY2013–2025
Net Income
27.6%
FY2015–2025
Free Cash Flow
12.9%
FY2015–2025
EPS (Diluted)
18.6%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
11.1%
NI ÷ Equity
Return on Assets
1.2%
NI ÷ Assets
Net Profit Margin
28.7%
NI ÷ Revenue
Debt / Equity
0.36x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$18.3B
Per Share (approx.)
$37.85
25% Margin of Safety
$28.39
Conservative entry
50% Margin of Safety
$18.92
Buffett's ideal entry
Growth Rate Used
12.9%
Latest FCF
$595.0M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.3B$227.0M$117.4M$229.2M9.4%17.9%
2017$1.3B$165.5M3.9%12.4%
2018$1.9B$545.0M12.1%28.1%
2019$1.8B$441.0M9.2%24.3%
2020$845.0M10.5%
2021$999.0M12.2%
2022$3.2B$900.0M$2.3B$957.0M10.9%28.1%
2023$3.5B$897.0M$1.3B$962.0M10.0%25.9%
2024$3.2B$775.0M$1.2B$832.0M8.8%24.3%
2025$3.4B$982.0M$595.0M$1.0B11.1%28.7%
Warren & Charlie
Buffett / Munger — quality, moat & valuation

FIRST HORIZON CORP (FHN) — Investment Memo

🐂 The Bull Case (Warren's voice)

This isn't a "wonderful business," but it is a predictable one—provided the sky doesn't fall.

  • The "Lazy" Float: The moat is simple. Millions of customers leave their money in checking accounts out of habit. This provides a low-cost source of capital (the float) that FHN deploys into higher-yielding loans.
  • Regional Dominance: Deep roots in the Southeast provide a localized advantage. They aren't fighting a national war; they are owning their backyard.
  • The Commodity Play: While it is a "commodity business in a suit," commodities are profitable when bought at a deep discount to intrinsic value. If the market panics and ignores the stability of the deposit base, the yield becomes irresistible.
  • Attractive Entry: This becomes a Berkshire play only if the price reflects the mediocrity of the ROE. We don't pay a premium for an 11% return; we pay a discount.

🐻 The Bear Case (Charlie inverts)

“Show me where I'll die and I won't go there.”

  • The Accounting Mirage: The most glaring red flag is the $0.4B gap between Net Income and Free Cash Flow. When NI stays flat but FCF craters from $2.3B to $0.6B, the "earnings" are likely an accounting fiction. We are seeing earnings without cash, which is the precursor to a massive write-down.
  • The Digital Bank Run: The "switching cost" moat is an illusion in the smartphone era. In a liquidity crisis, "lazy" customers become "fast" customers. A sudden flight of deposits would force FHN to borrow at predatory rates, crushing the Net Interest Margin instantly.
  • CRE Concentration: A structural collapse in Commercial Real Estate (CRE) in their core markets would turn their "commercial portfolio" into a graveyard of non-performing assets.
  • The Most Likely Death: The FCF decay. Over a 3–5 year horizon, the divergence between cash and accounting profit will likely force a reckoning, leading to a permanent impairment of capital.

💰 Valuation & Margin of Safety

The DCF is a mathematical exercise; the FCF divergence is a warning.

  • Intrinsic value estimate: $37.85 per share
  • 25% margin of safety entry: $28.39 (conservative)
  • 50% margin of safety entry: $18.93 (Buffett's ideal)
  • Current Status: Fair to Expensive. If the stock is trading anywhere near the DCF estimate, we are paying for "polished brass" on a ship that is leaking cash.

Verdict: PASS

The divergence between Net Income and FCF is an unacceptable risk. The ROE is too mediocre to justify the structural fragility of a regional bank. There is no "wonderful" business here, only a fair one with suspicious plumbing.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.