DCF Calculator

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

Wells Fargo & Company (WFC-PZ)

Financial Services | Banks - Diversified

Today's Price

$16.71

Today's Fair Value

$16.94 +1.38%

Margin of Safety

+1.36%

Projected Value (5Y)

$27.29 +63.32%

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: 0.39x)

Discount Rate