Wells Fargo & Company (WFC) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
WFC
Wells Fargo & Company
WFC (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 567.2 Bil. USD
Discounted Terminal Value 258.2 Bil. USD
Sum of Discounted Free Cash Flow 128.1 Bil. USD
Enterprise Value 386.3 Bil. USD
Cash and Equivalents 174.3 Bil. USD
Total Debt 408.4 Bil. USD
Equity Value 464 Bil. USD
Shares Outstanding 3.18 Bil. USD
Estimated Value per Share 146 USD
Yield of the U.S. 10 Year Treasury Note 4.19%
Average Cash from Operating Activities Margin 11.57%
Average Capital Expenditure Margin 0%

Monetary values in USD

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

Monetary values in USD

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 130,537 135,901 141,499 147,342 153,441 159,808 166,456 173,397 180,644 188,213
Revenue Growth Rate 4.1% 4.11% 4.12% 4.13% 4.14% 4.15% 4.16% 4.17% 4.18% 4.19%
Operating Cash Flow 15,103 15,724 16,371 17,047 17,753 18,490 19,259 20,062 20,901 21,776
Operating Cash Flow Margin 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57%
Capital Expenditure 0 0 0 0 0 0 0 0 0 0
Capital Expenditure Margin 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Free Cash Flow 15,103 15,724 16,371 17,047 17,753 18,490 19,259 20,062 20,901 21,776
Free Cash Flow Margin 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57% 11.57%
Compounded Discount Rate 0% 7.98% 16.82% 26.42% 36.77% 47.97% 60.09% 73.24% 87.43% 102.8%
Discounted Free Cash Flow 15,103 14,562 14,014 13,485 12,980 12,495 12,030 11,580 11,151 10,739

Monetary values in USD

amounts except #

Average LTM
Jan 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Revenue 99,865 122,563 125,397 115,340 83,442 83,081 82,227 105,684 101,060 97,741 94,176 87,803
Revenue Growth Rate 4.1% -2.26% 8.72% 38.23% 0.435% 1.04% -22.2% 4.58% 3.4% 3.79% 7.26% 2.11%
Cost of Revenue 20,676 43,491 47,435 38,142 10,608 -240 22,092 21,539 16,396 11,880 9,679 6,418
Gross Profit 79,189 79,072 77,962 77,198 72,834 83,321 60,135 84,145 84,664 85,861 84,497 81,385
Gross Margin 80.73% 64.52% 62.17% 66.93% 87.29% 100.3% 73.13% 79.62% 83.78% 87.85% 89.72% 92.69%
Operating Income 24,036 24,056 23,364 21,636 15,629 29,563 2,505 25,967 28,538 27,377 32,120 33,641
Operating Margin 24.33% 19.63% 18.63% 18.76% 18.73% 35.58% 3.05% 24.57% 28.24% 28.01% 34.11% 38.31%
Net Income 18,928 21,056 19,722 19,142 13,677 22,109 3,377 19,715 22,393 22,183 21,938 22,894
Net Margin 19.04% 17.18% 15.73% 16.6% 16.39% 26.61% 4.11% 18.65% 22.16% 22.7% 23.29% 26.07%
Cash from Operating Activities 11,381 -14,218 3,035 40,358 27,048 -11,525 2,051 6,730 36,073 18,722 1,008 15,904
Cash from Operating Activities Margin 11.57% -11.6% 2.42% 34.99% 32.42% -13.87% 2.49% 6.37% 35.69% 19.15% 1.07% 18.11%
Capital Expenditure
0 0 0 0 0 0 0 0 0 0 0
Free Cash Flow 11,371 -14,218 3,035 40,358 27,048 -11,525 2,051 6,730 36,073 18,619 1,008 15,904
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program