WFC · Wells Fargo & Company
$83.872026-07-21Sector: Financial Services; Industry: Banks - Diversified; Sub-Industry: Diversified Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$297
+254.7% vs market
Base · active
$170
+102.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($133 · $297) Analysts Range ($74 · $113) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $115.3B | — | 18.8% | 12.2% | $19.0B | −$913MM | $18.1B | 9.3% | — | 26.0% | $73.1B | $5.95 | — |
| 2024.Q4 | $115.3B | 0.0% | 18.8% | 14.5% | $18.5B | −$12.7B | $5.8B | 9.1% | — | 21.7% | $97.5B | $5.95 | — |
| 2025.Q1 | $125.4B | 8.7% | 18.6% | 12.8% | $20.4B | −$17.1B | $3.3B | 9.6% | — | 17.0% | $142.2B | $6.13 | — |
| 2025.Q4 | $125.4B | 0.0% | 18.6% | 15.2% | $19.8B | −$43.2B | −$23.4B | 9.1% | — | 14.3% | $135.3B | $6.13 | — |
| 2026.Q1 | $125.7B | 0.2% | 20.5% | 15.7% | $21.7B | −$24.1B | −$2.4B | 9.5% | — | 28.5% | $16.9B | $6.76 | 10.5 |
| italics below = DCF projection · 10yr Rev CAGR: 2.8% |
| 2027.Q1 | $89.5B | +-28.8% | 30.0% | 16.1% | $22.5B | $0MM | $22.5B | 11.4% | $20.2B | 133.4% | $16.9B | $7.00 | 12.0 |
| 2028.Q1 | $94.1B | +5.0% | 31.7% | 16.5% | $24.9B | −$720MM | $24.2B | 11.1% | $19.5B | 144.4% | $17.6B | $7.74 | 10.8 |
| 2029.Q1 | $109.2B | +16.1% | 30.6% | 17.0% | $27.8B | −$2.7B | $25.1B | 10.8% | $18.3B | 146.5% | $20.3B | $8.63 | 9.7 |
| 2030.Q1 | $119.7B | +9.6% | 30.6% | 17.4% | $30.3B | −$2.0B | $28.2B | 10.6% | $18.6B | 142.0% | $22.3B | $9.41 | 8.9 |
| 2031.Q1 | $128.2B | +7.1% | 30.6% | 17.8% | $32.2B | −$1.9B | $30.4B | 10.3% | $18.2B | 138.5% | $24.2B | $10.02 | 8.4 |
|
| Term. Yr+ | $172.6B | 4.1% | 22.9% | 20.0% | $31.6B | −$5.5B | $26.1B | 8.6% | $220.8B | 23.6% | — | — | — |
Active scenario IV: $170 (+102.1% vs market)