SCHW
Charles Schwab Corp
Price:  
87.31 
USD
Volume:  
6,596,274.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Schwab Intrinsic Value

-60.10 %
Upside

What is the intrinsic value of Schwab?

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

Is Schwab undervalued or overvalued?

Based on its market price of 87.31 USD and our intrinsic valuation, Charles Schwab Corp (SCHW) is overvalued by 60.10%.

87.31 USD
Stock Price
34.87 USD
Intrinsic Value
Intrinsic Value Details

Schwab Intrinsic Value - Valuation Summary

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%

Schwab Intrinsic Value - Key Valuation Metrics

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%