Back to WFC Overview
NYQ · Valuation Lab
WFC
Wells Fargo & Company
Last$89.17
Market cap269.7B
EV/EBITDA—
Intrinsic value
$186.10
MoS +52.1% · Undervalued
Assuming 15.0% FCF margin and 9.5% Y1–5 growth.
Upside to price
EV (DCF)544.8B
Terminal share74%
Expected IV$184.18
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs139.5B
PV of terminal value405.3B
Enterprise value544.8B
Net cash / (debt)17.9B
Equity value562.8B
Intrinsic value / share$186.10
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 90.9B | 13.6B | 12.9B | 94.3% |
| Y2 | 99.6B | 14.9B | 13.3B | 89.0% |
| Y3 | 109B | 16.4B | 13.7B | 84.0% |
| Y4 | 119.4B | 17.9B | 14.2B | 79.2% |
| Y5 | 130.7B | 19.6B | 14.7B | 74.7% |
| Y6 | 137B | 20.5B | 14.5B | 70.5% |
| Y7 | 143.6B | 21.5B | 14.3B | 66.5% |
| Y8 | 150.4B | 22.6B | 14.2B | 62.7% |
| Y9 | 157.7B | 23.6B | 14B | 59.2% |
| Y10 | 165.2B | 24.8B | 13.8B | 55.8% |
| Terminal | — | — | 405.3B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.