SCHW
Charles Schwab Corp
Price:  
70.79 
USD
Volume:  
8,482,989.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Schwab Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Charles Schwab Corp (SCHW) is 199.09 USD. This Schwab valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.79 USD, the upside of Charles Schwab Corp is %.

The range of the Intrinsic Value is 108.53 - 550.85 USD

70.79 USD
Stock Price
199.09 USD
Intrinsic Value
Intrinsic Value Details

Schwab Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.53 - 550.85 199.09 181.2%
DCF (Growth 10y) 100.99 - 464.85 177.06 150.1%
DCF (EBITDA 5y) 65.79 - 107.36 84.09 18.8%
DCF (EBITDA 10y) 93.48 - 188.30 131.46 85.7%
Fair Value 34.52 - 34.52 34.52 -51.24%
P/E 53.03 - 83.68 70.34 -0.6%
EV/EBITDA (88.80) - (56.94) (74.06) -204.6%
EPV (124.94) - (57.47) (91.20) -228.8%
DDM - Stable 12.91 - 32.07 22.49 -68.2%
DDM - Multi 17.62 - 34.60 23.39 -67.0%

Schwab Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 129,416.16
Beta 1.21
Outstanding shares (mil) 1,828.17
Enterprise Value (mil) 422,394.16
Market risk premium 4.60%
Cost of Equity 11.36%
Cost of Debt 10.35%
WACC 8.86%