Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Wells Fargo & Company (WFC)

Company Dividend Discount ModelIndustry: Banks - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$40.97 - $57.92$49.35
Multi-Stage$69.42 - $76.32$72.81
Blended Fair Value$61.08
Current Price$83.82
Upside-27.13%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.94%-2.93%1.561.451.270.741.472.492.342.272.272.25
YoY Growth--7.18%14.62%72.50%-50.08%-40.81%6.58%2.83%0.11%0.97%7.12%
Dividend Yield--2.17%2.53%3.40%1.52%3.77%8.68%4.79%4.34%4.08%4.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,056.00
(-) Cash Dividends Paid (M)5,361.00
(=) Cash Retained (M)15,695.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,211.202,632.001,579.20
Cash Retained (M)15,695.0015,695.0015,695.00
(-) Cash Required (M)-4,211.20-2,632.00-1,579.20
(=) Excess Retained (M)11,483.8013,063.0014,115.80
(/) Shares Outstanding (M)3,291.683,291.683,291.68
(=) Excess Retained per Share3.493.974.29
LTM Dividend per Share1.631.631.63
(+) Excess Retained per Share3.493.974.29
(=) Adjusted Dividend5.125.605.92
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate-3.01%-2.01%-1.01%
Fair Value$40.97$49.35$57.92
Upside / Downside-51.12%-41.12%-30.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,056.0020,631.7520,216.0519,808.7319,409.6119,018.5319,589.09
Payout Ratio25.46%38.37%51.28%64.18%77.09%90.00%92.50%
Projected Dividends (M)5,361.007,916.1010,366.0612,714.0914,963.2817,116.6818,119.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate-3.01%-2.01%-1.01%
Year 1 PV (M)7,181.907,255.967,330.01
Year 2 PV (M)8,532.388,709.248,887.91
Year 3 PV (M)9,494.459,791.1710,094.02
Year 4 PV (M)10,137.7010,562.3311,000.16
Year 5 PV (M)10,521.0811,074.7911,651.57
PV of Terminal Value (M)182,645.71192,258.07202,270.94
Equity Value (M)228,513.23239,651.56251,234.61
Shares Outstanding (M)3,291.683,291.683,291.68
Fair Value$69.42$72.81$76.32
Upside / Downside-17.18%-13.14%-8.94%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%