As of 2024-12-12, the Intrinsic Value of Charles Schwab Corp (SCHW) is
138.22 USD. This Schwab valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.41 USD, the upside of Charles Schwab Corp is
67.70%.
The range of the Intrinsic Value is 19.60 - 542.89 USD
138.22 USD
Intrinsic Value
Schwab Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.60 - 542.89 |
138.22 |
67.7% |
| DCF (Growth 10y) |
46.66 - 583.10 |
170.74 |
107.2% |
| DCF (EBITDA 5y) |
(50.84) - (5.64) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
23.44 - 158.96 |
82.79 |
0.5% |
| Fair Value |
36.77 - 36.77 |
36.77 |
-55.38% |
| P/E |
66.22 - 90.26 |
80.39 |
-2.5% |
| EV/EBITDA |
(71.70) - (23.43) |
(38.55) |
-146.8% |
| EPV |
(110.84) - (52.95) |
(81.90) |
-199.4% |
| DDM - Stable |
12.14 - 29.66 |
20.90 |
-74.6% |
| DDM - Multi |
17.10 - 33.04 |
22.57 |
-72.6% |
Schwab Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
150,856.45 |
| Beta |
0.74 |
| Outstanding shares (mil) |
1,830.56 |
| Enterprise Value (mil) |
418,103.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.87% |
| Cost of Debt |
9.82% |
| WACC |
9.12% |