SCHW

$102.00

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 6.66% trendline growth.
Want to create your own valuation? Create a free account.
$93.42

With 20% Margin of Safety (MoS):

$74.74
-26.73% downside
Capital Efficiency
Average Quarterly ROIC
91.58%
Cost of Capital (estimated)11%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
70
BullishWeighted across 6 signals
DCF Discount
26.7% premium to price
5
FCF Yield
5.7% trailing FCF yield
91
ROIC vs WACC
ROIC 91.6% vs WACC 11.0% (8.3x)
100
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
6.9% 5Y FCF CAGR
60
Strengths: FCF Yield, ROIC vs WACC. Concerns: DCF Discount.
Narrative Score
67
Improving
Weighted across 6 recent drivers · Last 30 days-1 vs previousVs 6-Month Baseline: Above Avg (65th pct)
Trend: StableConfidence: 99%Updated: 3h ago
Sources: 156 (News 142 · Analyst 14)
Drivers
98 news sentiment+1.2
38 regulatory scrutiny+0.5
3 upgrade headlines+0.1
2 earnings beat-0.1
Restructuring-0.1
14 analyst reiterations0.0
Other Metrics
P/E20.4
Profit Margin33.0%
Owner Earnings$10.60b
One Dollar Premise22.00%
Debt/Equity8.19
Current Ratio0.50
PEG2.185
Free Cash Flow (in millions)
20062007200820092010201120122013201420152016201720182019202020212022202320242025
$1,819$1,914$190$1,577$120$2,644$1,414$1,905$2,748$1,512$3,949-$439$13,026$10,033$7,483$3,034$3,028$20,287$3,290$10,464
How Intrinziq Estimates Fair Value

Intrinziq estimates The Charles Schwab Corporation's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

The Charles Schwab CorporationFinancial Services

The Charles Schwab Corporation, together with its subsidiaries, provides wealth management, securities brokerage, banking, asset management, custody, and financial advisory services. The company operates in two segments, Investor Services and Advisor Services. The Investor Services segment provides retail brokerage, investment advisory, banking and trust, retirement plan, and other corporate brokerage services; equity compensation plan sponsors full-service recordkeeping for stock plans, stock options, restricted stock, performance shares, and stock appreciation rights; and retail investor and mutual fund clearing services, as well as compliance solutions. The Advisor Services segment offers custodial, trading, banking, and support services; and retirement business and corporate brokerage retirement services. This segment provides brokerage accounts with equity and fixed income, margin lending, options, and futures and forex trading; cash management capabilities comprising third-party certificates of deposit; third-party and proprietary mutual funds; plus mutual fund trading and clearing services; and exchange-traded funds (ETFs), including proprietary and third-party ETFs. It also offers advice solutions, such as managed portfolios of proprietary and third-party mutual funds and ETFs, separately managed accounts, customized personal advice for tailored portfolios, and specialized planning and portfolio management. In addition, this segment provides banking products and services, including checking and savings accounts, first lien residential real estate mortgage loans, home equity lines of credit, and pledged asset lines; and trust services comprising trust custody services, personal trust reporting services, and administrative trustee services. As of December 31, 2021, the Company had approximately 400 domestic branch offices in 48 states and the District of Columbia, as well as locations in Puerto Rico, the United Kingdom, Hong Kong, and Singapore. The Charles Schwab Corporation was incorporated in 1971 and is headquartered in Westlake, Texas.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.