FMP

FMP

Enter

WFC - Wells Fargo & Compan...

photo-url-https://images.financialmodelingprep.com/symbol/WFC.png

Wells Fargo & Company

WFC

NYSE

Wells Fargo & Company, a diversified financial services company, provides banking, investment, mortgage, and consumer and commercial finance products and services in the United States and internationally. It operates through four segments: Consumer Banking and Lending; Commercial Banking; Corporate and Investment Banking; and Wealth and Investment Management. The Consumer Banking and Lending segment offers diversified financial products and services for consumers and small businesses. Its financial products and services include checking and savings accounts, and credit and debit cards, as well as home, auto, personal, and small business lending services. The Commercial Banking segment provides financial solutions to private, family owned, and certain public companies. Its products and services include banking and credit products across various industry sectors and municipalities, secured lending and lease products, and treasury management services. The Corporate and Investment Banking segment offers a suite of capital markets, banking, and financial products and services to corporate, commercial real estate, government, and institutional clients. Its products and services comprise corporate banking, investment banking, treasury management, commercial real estate lending and servicing, equity, and fixed income solutions, as well as sales, trading, and research capabilities services. The Wealth and Investment Management segment provides personalized wealth management, brokerage, financial planning, lending, private banking, and trust and fiduciary products and services to affluent, high-net worth, and ultra-high-net worth clients. It also operates through financial advisors. Wells Fargo & Company was founded in 1852 and is headquartered in San Francisco, California.

73.8 USD

1.99 (2.7%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

72.34B

78.49B

73.78B

77.2B

77.96B

79.55B

81.16B

82.81B

84.49B

86.21B

Revenue %

-

8.5

-6

4.63

0.99

2.03

2.03

2.03

2.03

Ebitda

-

37.31B

22.28B

27.91B

24B

23.01B

23.48B

23.96B

24.44B

24.94B

Ebitda %

-

47.53

30.19

36.15

30.78

28.93

28.93

28.93

28.93

Ebit

-8.22B

28.82B

14.97B

21.64B

28.49B

17.53B

17.89B

18.25B

18.62B

19B

Ebit %

-11.36

36.71

20.29

28.03

36.54

22.04

22.04

22.04

22.04

Depreciation

8.22B

8.49B

7.31B

6.27B

-4.49B

5.48B

5.59B

5.71B

5.82B

5.94B

Depreciation %

11.36

10.82

9.91

8.12

-5.76

6.89

6.89

6.89

6.89

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

485B

411.47B

272.75B

316.46B

142.41B

79.55B

81.16B

82.81B

84.49B

86.21B

Total Cash %

670.45

524.22

369.66

409.93

182.67

100

100

100

100

Receivables

16.09B

39.3B

44.36B

53.72B

-

32.14B

32.79B

33.46B

34.14B

34.83B

Receivables %

22.24

50.08

60.12

69.59

-

40.41

40.41

40.41

40.41

Inventories

-

-

-

-

-

-

-

-

-

-

Inventories %

-

-

-

-

-

-

-

-

-

Payable

-

-

-

-

-

-

-

-

-

-

Payable %

-

-

-

-

-

-

-

-

-

Cap Ex

-

-

-

-

-

-

-

-

-

-

Cap Ex %

-

-

-

-

-

-

-

-

-

Weighted Average Cost Of Capital

Price

73.8

Beta

Diluted Shares Outstanding

3.47B

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

3.31

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

186.65B

Total Equity

255.91B

Total Capital

442.56B

Debt Weighting

42.18

Equity Weighting

57.82

Wacc

6.47

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

72.34B

78.49B

73.78B

77.2B

77.96B

79.55B

81.16B

82.81B

84.49B

86.21B

Ebitda

-

37.31B

22.28B

27.91B

24B

23.01B

23.48B

23.96B

24.44B

24.94B

Ebit

-8.22B

28.82B

14.97B

21.64B

28.49B

17.53B

17.89B

18.25B

18.62B

19B

Tax Rate

15.59

15.59

15.59

15.59

15.59

15.59

15.59

15.59

15.59

15.59

Ebiat

-11.08B

21.55B

13.1B

19.14B

24.05B

15.26B

15.57B

15.89B

16.21B

16.54B

Depreciation

8.22B

8.49B

7.31B

6.27B

-4.49B

5.48B

5.59B

5.71B

5.82B

5.94B

Receivables

16.09B

39.3B

44.36B

53.72B

-

32.14B

32.79B

33.46B

34.14B

34.83B

Inventories

-

-

-

-

-

-

-

-

-

-

Payable

-

-

-

-

-

-

-

-

-

-

Cap Ex

-

-

-

-

-

-

-

-

-

-

Ufcf

-18.95B

6.83B

15.35B

16.05B

73.28B

-11.4B

20.51B

20.93B

21.35B

21.78B

Wacc

6.47

6.47

6.47

6.47

6.47

Pv Ufcf

-10.71B

18.09B

17.34B

16.61B

15.92B

Sum Pv Ufcf

57.26B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

6.47

Free Cash Flow T1

22.22B

Terminal Value

497.33B

Present Terminal Value

363.55B

Intrinsic Value

Enterprise Value

420.81B

Net Debt

-16.71B

Equity Value

437.52B

Diluted Shares Outstanding

3.47B

Equity Value Per Share

126.17

Projected DCF

126.17 0.415%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep