DCF Calculator

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

The Charles Schwab Corporation (SCHW-PJ)

Financial Services | Financial - Capital Markets

Today's Price

$15.67

Today's Fair Value

$5.36 -65.79%

Margin of Safety

-192.35%

Projected Value (5Y)

$8.63 -44.93%

Dividends Paid (5Y)

$8.08

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: 13.55% | CAGR (5y): 18.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.85x)

Discount Rate