Wells Fargo & Company (WFC) DCF Valuation

Wells Fargo & Company (WFC) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Wells Fargo & Company (WFC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the Wells Fargo & Company (WFC) DCF Calculator! Analyze real financial data from Wells Fargo, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Wells Fargo & Company (WFC).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 85,063.0 72,340.0 78,492.0 73,785.0 77,198.0 75,688.0 74,207.5 72,756.0 71,332.9 69,937.6
Revenue Growth, % 0 -14.96 8.5 -6 4.63 -1.96 -1.96 -1.96 -1.96 -1.96
EBITDA .0 .0 37,310.0 22,278.0 27,907.0 17,238.2 16,901.0 16,570.4 16,246.3 15,928.5
EBITDA, % 0 0 47.53 30.19 36.15 22.78 22.78 22.78 22.78 22.78
Depreciation 7,923.0 8,974.0 8,494.0 7,309.0 6,271.0 7,655.1 7,505.4 7,358.6 7,214.6 7,073.5
Depreciation, % 9.31 12.41 10.82 9.91 8.12 10.11 10.11 10.11 10.11 10.11
EBIT -7,923.0 -8,974.0 28,816.0 14,969.0 21,636.0 9,583.1 9,395.6 9,211.8 9,031.7 8,855.0
EBIT, % -9.31 -12.41 36.71 20.29 28.03 12.66 12.66 12.66 12.66 12.66
Total Cash 404,709.0 485,004.0 411,474.0 272,751.0 316,459.0 75,688.0 74,207.5 72,756.0 71,332.9 69,937.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19,831.0 16,087.0 14,859.0 14,908.0 53,724.0
Account Receivables, % 23.31 22.24 18.93 20.2 69.59
Inventories -385,842.0 -471,575.0 -440,907.0 -369,987.0 .0 -60,550.4 -59,366.0 -58,204.8 -57,066.3 -55,950.1
Inventories, % -453.6 -651.89 -561.72 -501.44 0 -80 -80 -80 -80 -80
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure 513.0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0.60308 0 0 0 0 0 0 0 0 0
Tax Rate, % 11.53 11.53 11.53 11.53 11.53 11.53 11.53 11.53 11.53 11.53
EBITAT -6,015.4 -6,398.2 22,109.0 13,677.0 19,142.0 7,739.0 7,587.7 7,439.2 7,293.7 7,151.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 368,431.6 92,052.8 1,163.0 -49,983.0 -383,390.0 106,314.4 14,365.5 14,084.5 13,809.0 13,538.9
WACC, % 10.5 10.19 10.55 11.54 11.35 10.83 10.83 10.83 10.83 10.83
PV UFCF
SUM PV UFCF 135,223.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 13,810
Terminal Value 156,467
Present Terminal Value 93,587
Enterprise Value 228,811
Net Debt -17,748
Equity Value 246,559
Diluted Shares Outstanding, MM 3,720
Equity Value Per Share 66.27

What You Will Get

  • Real WFC Financial Data: Pre-filled with Wells Fargo’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Wells Fargo’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Historical Data: Wells Fargo’s (WFC) past financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Analysis: Watch Wells Fargo’s (WFC) intrinsic value update instantly.
  • Insightful Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template containing Wells Fargo's data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Wells Fargo's intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for Wells Fargo & Company (WFC)?

  • Accurate Data: Utilize real Wells Fargo financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Wells Fargo stock (WFC).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Wells Fargo (WFC).
  • Consultants: Deliver professional valuation insights regarding Wells Fargo (WFC) to clients quickly and accurately.
  • Business Owners: Understand how large financial institutions like Wells Fargo (WFC) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Wells Fargo (WFC).

What the Template Contains

  • Historical Data: Includes Wells Fargo & Company's (WFC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Wells Fargo & Company's (WFC) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to Wells Fargo & Company (WFC).
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Wells Fargo & Company (WFC).
  • Quarterly and Annual Statements: A complete breakdown of Wells Fargo & Company's (WFC) financials.
  • Interactive Dashboard: Visualize valuation results and projections for Wells Fargo & Company (WFC) dynamically.

No products were found matching.