SCHW The Charles Schwab Corporation
Financial Services
Price
$107.97
Intrinsic value
$44.80
Buy price
$35.84
Discount
-141.0%
DCF walkthrough
This ticker is valued with the excess-return model (bank/insurer/lender), not the operating-cash-flow DCF, so growth-rate and years-of-growth sliders don't apply - only the discount rate (used as cost of equity) and margin of safety do.
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $11,417,000,000.00
- Total debt
- $75,775,000,576.00
- Cash & STI
- $96,355,999,744.00
- Shares out.
- 1,739,000,000
Overvalued
Intrinsic value$44.68
Buy price (with MOS)$35.75
Current price$107.97
Discount to intrinsic value-141.6%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 15.5%
- Current ROE
- 17.9%
- Minimum ROE
- 12.3%
Debt quality
LEVERAGED- Debt / Equity
- 1.53x
Moat proxy
MODERATE_PROXYCash-flow reliability
NOT_APPLICABLE- Operating CF / Net income
- 1.17x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- EXCESS_RETURN
- Debt as % of DCF PV
- 83.7%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.