Wells Fargo & Company (WFC) Two-Stage Dividend Discount Model - Discounting Cash Flows
Wells Fargo & Company
WFC (NYSE)

Estimated Value

USD

Market Price USD

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

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 10.54 USD
Discounted terminal value 42.45 USD
Terminal value 66.22 USD
Dividend in stable phase 3.31 USD
EPS in stable phase 5.84 USD
Average historical Dividend Growth Rate 6.68%
Average historical Payout Ratio 55.89%
Average historical Return on Equity 9.93%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 5.43 5.64 4.32 4.61 4.92 5.25 5.6
Dividend per Share 1.5 1.6 2.42 2.58 2.75 2.93 3.13
Dividend Growth Rate 15.38% 6.67% 61.09% 6.68% 6.68% 6.68% 6.68%
Discounted Dividend 1.5 1.6 2.21 2.16 2.11 2.06 2.01

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 18,832 19,997 19,722 19,142 13,677 22,109 3,377 19,715 22,393 22,183 21,938 22,894
Equity 189,208 181,090 179,120 185,735 180,227 187,606 184,680 187,146 196,166 206,936 199,581 192,998
Return on Equity 9.93% 11.16% 10.62% 10.62% 7.29% 11.97% 1.8% 10.05% 10.82% 11.11% 11.37% 12.42%
Common Dividends 6,039 5,249 5,509 4,795 4,186 2,437 5,024 8,435 7,872 7,645 7,680 7,602
Payout Ratio 55.89% 28.37% 27.62% 26.64% 34.7% 12.02% 290.5% 46.6% 38.05% 37.2% 37.72% 35.41%
Shares Outstanding 4,270 3,280 3,673 3,688 3,805 4,062 4,118 4,393 4,800 4,965 5,053 5,136
Reference Market Price 53.75 82.36 70.24 49.22 41.29 47.98 30.18 53.8 46.08 60.67 55.11 54.36
EPS 4.12 5.64 5.43 4.88 3.17 4.99 0.42 4.12 4.31 4.14 4.03 4.18
Dividend per Share 1.4 1.6 1.5 1.3 1.1 0.6 1.22 1.92 1.64 1.54 1.52 1.48
Dividend Growth Rate 6.68% 6.67% 15.38% 18.18% 83.33% -50.82% -36.46% 17.07% 6.49% 1.32% 2.7% 9.63%
Dividend Yield 2.71% 1.94% 2.14% 2.64% 2.66% 1.25% 4.04% 3.57% 3.56% 2.54% 2.76% 2.72%
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