WFC · Wells Fargo & Company
$80.602026-05-17Sector: Financial Services; Industry: Banks - Diversified; Sub-Industry: Diversified Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$194
+140.1% vs market
Base · active
$91
+13.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($83 · $194) 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 |
|---|
| 2021.Q4 | $83.1B | — | 35.6% | 19.4% | $23.8B | $41.7B | $65.5B | 7.9% | — | 0.0% | −$28.8B | $6.87 | — |
| 2022.Q4 | $83.4B | 0.4% | 18.7% | 14.1% | $13.4B | $36.6B | $50.0B | 8.8% | — | 25.6% | $133.5B | $4.25 | — |
| 2023.Q4 | $115.3B | 38.2% | 18.8% | 12.0% | $19.0B | $11.6B | $30.6B | 8.5% | — | 15.0% | $120.3B | $5.95 | — |
| 2024.Q4 | $125.4B | 8.7% | 18.6% | 14.5% | $20.0B | −$12.7B | $7.3B | 9.1% | — | 18.3% | $97.5B | $6.13 | — |
| 2025.Q4 | $123.5B | -1.5% | 20.4% | 15.2% | $21.4B | −$43.2B | −$21.8B | 9.1% | — | 18.3% | $135.3B | $6.63 | 10.3 |
| italics below = DCF projection · 10yr Rev CAGR: 0.6% |
| 2026.Q4 | $88.4B | +-28.5% | 30.0% | 15.7% | $22.3B | $0MM | $22.3B | 11.9% | $20.0B | 16.5% | $135.3B | $6.94 | 11.6 |
| 2027.Q4 | $92.4B | +4.6% | 30.9% | 16.2% | $24.0B | −$4.7B | $19.3B | 11.6% | $15.5B | 17.4% | $140.0B | $7.45 | 10.8 |
| 2028.Q4 | $97.3B | +5.3% | 30.9% | 16.7% | $25.1B | −$5.8B | $19.3B | 11.2% | $13.9B | 17.6% | $145.8B | $7.80 | 10.3 |
| 2029.Q4 | $101.8B | +4.6% | 30.9% | 17.1% | $26.1B | −$5.6B | $20.5B | 10.9% | $13.3B | 17.6% | $151.3B | $8.11 | 9.9 |
| 2030.Q4 | $106.2B | +4.4% | 30.9% | 17.6% | $27.1B | −$5.7B | $21.4B | 10.6% | $12.6B | 17.6% | $157.0B | $8.42 | 9.6 |
|
| Term. Yr+ | $136.0B | 4.1% | 22.9% | 20.0% | $24.9B | −$9.2B | $15.6B | 8.6% | $129.1B | 11.0% | — | — | — |
Active scenario IV: $91 (+13.2% vs market)