investorscraft@gmail.com

Intrinsic ValueWells Fargo & Company (NWT.DE)

Previous Close75.91
Intrinsic Value
Upside potential
Previous Close
75.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wells Fargo & Company operates as a diversified financial services firm, offering a broad spectrum of banking, investment, mortgage, and commercial finance solutions across the U.S. and internationally. The company is structured into four key segments: Consumer Banking and Lending, Commercial Banking, Corporate and Investment Banking, and Wealth and Investment Management. Each segment caters to distinct client needs, from retail customers and small businesses to large corporations and high-net-worth individuals. Wells Fargo’s revenue model is anchored in interest income, fee-based services, and wealth management, leveraging its extensive branch network and digital platforms to maintain a competitive edge. The firm holds a strong market position in U.S. retail banking, supported by its historical brand recognition and diversified product suite. However, it faces intense competition from both traditional banks and fintech disruptors, particularly in digital banking and payment solutions. Regulatory scrutiny and legacy issues from past scandals continue to influence its operational focus, though recent restructuring efforts aim to streamline efficiency and restore stakeholder confidence.

Revenue Profitability And Efficiency

In its latest fiscal year, Wells Fargo reported revenue of EUR 82.3 billion and net income of EUR 19.7 billion, reflecting a robust profitability margin. The diluted EPS stood at EUR 5.78, indicating strong earnings power. Operating cash flow was EUR 3.04 billion, though capital expenditures were negligible, suggesting a lean operational structure. The firm’s revenue streams are well-diversified across interest and non-interest income, with a focus on optimizing cost efficiency amid regulatory constraints.

Earnings Power And Capital Efficiency

Wells Fargo demonstrates solid earnings power, driven by its diversified business model and scale. The company’s ability to generate consistent net income underscores its capital efficiency, though regulatory capital requirements remain a key consideration. The absence of significant capital expenditures highlights a disciplined approach to resource allocation, with reinvestment primarily directed toward technology and compliance enhancements.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with cash and equivalents totaling EUR 203.4 billion and total debt of EUR 186.6 billion. This liquidity position supports its lending activities and risk management strategies. Wells Fargo’s financial health is further reinforced by its diversified asset base and conservative leverage ratios, though legacy legal and regulatory risks persist.

Growth Trends And Dividend Policy

Growth trends are tempered by regulatory headwinds and a mature U.S. banking market, though international and wealth management segments offer potential upside. The firm’s dividend policy remains stable, with a dividend per share of EUR 1.46, appealing to income-focused investors. Share buybacks and dividend growth are likely constrained by capital return limitations imposed by regulators.

Valuation And Market Expectations

With a market capitalization of EUR 208.6 billion and a beta of 1.12, Wells Fargo is priced as a stable but regulated financial institution. Investors appear to balance its earnings potential against ongoing regulatory and reputational risks, with valuation metrics reflecting cautious optimism about its restructuring progress.

Strategic Advantages And Outlook

Wells Fargo’s strategic advantages include its diversified revenue streams, strong brand, and extensive distribution network. The outlook hinges on successful execution of its cost-cutting initiatives and regulatory compliance, with growth opportunities in digital transformation and wealth management. However, the firm must navigate competitive pressures and economic uncertainty to sustain long-term value creation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount