Company Valuation: Wells Fargo & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 191,307 157,335 178,749 233,863 292,563 251,446 - -
Change - -17.76% 13.61% 30.83% 25.1% -14.05% - -
Enterprise Value (EV) 191,307 157,335 178,749 233,863 292,563 251,446 251,446 251,446
Change - -17.76% 13.61% 30.83% 25.1% -14.05% 0% 0%
P/E 9.69x 13.1x 10.2x 13.1x 14.9x 11.4x 10.4x 9.26x
PBR 1.11x 0.99x 1.06x 1.44x 1.75x 1.46x 1.33x 1.26x
PEG - -0.4x 0.2x 1.2x 0.9x 0.7x 1.15x 0.7x
Capitalization / Revenue 2.44x 2.13x 2.16x 2.84x 3.5x 2.83x 2.71x 2.59x
EV / Revenue 0x 0x 0x 0x 0x 2.83x 2.71x 2.59x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.61x 7.14x 6.87x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.6 1.1 1.3 1.5 1.7 1.906 2.134 2.322
Rate of return 1.25% 2.66% 2.64% 2.14% 1.82% 2.29% 2.57% 2.79%
EPS 2 4.95 3.14 4.83 5.37 6.26 7.315 7.974 8.982
Distribution rate 12.1% 35% 26.9% 27.9% 27.2% 26.1% 26.8% 25.9%
Net sales 1 78,492 73,785 82,597 82,296 83,699 88,806 92,800 97,266
EBITDA - - - - - - - -
EBIT 1 24,661 16,503 27,035 27,698 28,857 33,035 35,202 36,621
Net income 1 20,256 12,067 17,982 18,606 20,285 22,404 23,301 24,700
Net Debt - - - - - - - -
Reference price 2 47.98 41.29 49.22 70.24 93.20 83.15 83.15 83.15
Nbr of stocks (in thousands) 3,987,233 3,810,491 3,631,640 3,329,491 3,139,085 3,023,999 - -
Announcement Date 1/14/22 1/13/23 1/12/24 1/15/25 1/14/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.48x - - 1.85% 904B
6.24x - - 4.96% 410B
12.08x - - 2.13% 393B
12.31x - - 4.24% 345B
6.26x - - 4.92% 333B
6.81x - - 4.66% 301B
17.69x - - 2.38% 283B
11.37x - - 2.29% 251B
14.47x - - 2.72% 259B
Average 11.19x 3.35% 386.55B
Weighted average by Cap. 11.35x 3.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WFC Stock
  4. NWT Stock
  5. Valuation Wells Fargo & Company
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!