DCF Calculator

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

Wells Fargo & Company (WFC-PY)

Financial Services | Banks - Diversified

Today's Price

$20.03

Today's Fair Value

$19.98 -0.25%

Margin of Safety

-0.25%

Projected Value (5Y)

$32.18 +60.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.09% | CAGR (5y): -1.42%

Diluted Shares Growth Rate

Regression: -4.79% | CAGR (5y): -4.89%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.46x)

Discount Rate