DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Charles Schwab Corporation (SCHW-PD)

Financial Services | Financial - Capital Markets

Today's Price

$21.27

Today's Fair Value

$5.50 -74.14%

Margin of Safety

-286.73%

Projected Value (5Y)

$8.85 -58.39%

Dividends Paid (5Y)

$8.22

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.07% | CAGR (5y): -44.21%

Diluted Shares Growth Rate

Regression: 4.33% | CAGR (5y): 4.37%

Dividend Growth Rate

Regression: 7.99% | CAGR (5y): 0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate