Projected Income Statement: Wells Fargo & Company

Forecast Balance Sheet: Wells Fargo & Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 14/01/22 13/01/23 12/01/24 15/01/25 14/01/26 - - -
Estimates

Cash Flow Forecast: Wells Fargo & Company

Fiscal Period:
Estimates

Forecast Financial Ratios: Wells Fargo & Company

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 31.42% 22.37% 32.73% 33.66% 34.48% 36.46% 36.93% 36.82%
EBT Margin (%) - 36.71% 20.29% 26.19% 28.39% 30.11% 31.13% 31.91% 32.55%
Net margin (%) - 25.81% 16.35% 21.77% 22.61% 24.24% 24.45% 24.83% 24.88%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.11% 0.7% 1.02% 1.03% 1.07% 0.99% 1.01% 0.9%
ROE - 12% 7.5% 11% 11.4% 12.4% 13% 13.63% 14.13%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.6 1.1 1.3 1.5 1.7 1.877 2.1 2.484
Change - - 83.33% 18.18% 15.38% 13.33% 10.41% 11.87% 18.28%
Book Value Per Share 1 - 43.32 41.89 46.25 48.85 53.24 56.21 60.22 63.06
Change - - -3.3% 10.41% 5.62% 8.99% 5.57% 7.14% 4.72%
EPS 1 - 4.95 3.14 4.83 5.37 6.26 6.983 7.873 8.86
Change - - -36.57% 53.82% 11.18% 16.57% 11.56% 12.74% 12.54%
Nbr of stocks (in thousands) - 39,87,233 38,10,491 36,31,640 33,29,491 31,39,085 30,60,189 30,60,189 30,60,189
Announcement Date - 14/01/22 13/01/23 12/01/24 15/01/25 14/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 11.7x 10.4x
PBR 1.46x 1.36x
EV / Sales 2.86x 2.73x
Yield 2.29% 2.56%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
24
Last Close Price
81.94USD
Average target price
96.11USD
Spread / Average Target
+17.30%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. WFC Stock
  4. Financials Wells Fargo & Company