Fair value (multi-method)
Four independent methods triangulate what WFC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$11,575.06
Method range
$45.84 – $11,575.06
median $86.50
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $11,575.06 | +14,026.26% |
| Exit multiple | $73.63 | -10.15% |
| Analyst target | $99.38 | +21.28% |
| Graham number | $45.84 | -44.06% |
- Forward DCF$11,575.06
- Exit multiple$73.63
- Analyst target$99.38
- Graham number$45.84
Stock price
$81.94
FCF / share (TTM)
$2.88
3Y FCF CAGR
-64.8%
Fair value @ hist. growth
$1.37
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
10.8%
per year over your projection horizon
Margin of safety -5878.2% vs hist-growth DCF
Historical 3Y CAGR
-64.8%
Your model implies
10.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -65% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.2% | 7.5% | 6.7% | 5.8% | 4.8% | 3.7% |
| 8.2% | 9.8% | 9.2% | 8.4% | 7.6% | 6.7% |
| 9.2% | 12.0% | 11.4% | 10.8% | 10.1% | 9.4% |
| 10.2% | 14.0% | 13.5% | 12.9% | 12.3% | 11.7% |
| 11.2% | 15.9% | 15.4% | 15.0% | 14.4% | 13.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$251.5B
Total debt − cash
Beta
0.93
Vs market benchmark
Frequently asked questions
Wells Fargo (WFC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation