As of 2025-05-23, the Intrinsic Value of Charles Schwab Corp (SCHW) is 34.87 USD. This Schwab valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 87.31 USD, the upside of Charles Schwab Corp is -60.10%.
The range of the Intrinsic Value is (48.55) - 2,342.35 USD
Based on its market price of 87.31 USD and our intrinsic valuation, Charles Schwab Corp (SCHW) is overvalued by 60.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (72.00) - 1,757.18 | (8.86) | -110.2% |
| DCF (Growth 10y) | (48.55) - 2,342.35 | 34.87 | -60.1% |
| DCF (EBITDA 5y) | (60.07) - (2.48) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (36.93) - 66.45 | 6.87 | -92.1% |
| Fair Value | 55.13 - 55.13 | 55.13 | -36.86% |
| P/E | 62.15 - 92.17 | 79.19 | -9.3% |
| EV/EBITDA | (76.02) - (23.21) | (49.15) | -156.3% |
| EPV | (95.95) - (34.19) | (65.07) | -174.5% |
| DDM - Stable | 32.79 - 120.97 | 76.88 | -11.9% |
| DDM - Multi | 45.97 - 133.87 | 68.66 | -21.4% |
| Market Cap (mil) | 158,342.80 |
| Beta | 1.15 |
| Outstanding shares (mil) | 1,813.57 |
| Enterprise Value (mil) | 420,507.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.70% |
| Cost of Debt | 8.19% |
| WACC | 7.12% |