С вашего разрешения мы используем ограниченную аналитику с защитой конфиденциальности, чтобы понять, какие исследовательские сценарии работают. Мы не используем рекламные трекеры или запись сеансов. Этот выбор можно изменить в настройках. Прочитайте Политику конфиденциальности.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
SCHW — frequently asked questions
Is The Charles Schwab Corporation overvalued?
In our latest published analysis dated 2026-09-24, SCHW screens modestly overvalued. The price recorded at analysis is 99,5 USD versus our fair value of 85,5 USD; the high endpoint is presented separately as potential value of 123 USD. That implies roughly 14.1% downside to fair value at that date.
Our latest published report, analyzed 2026-09-24, gives SCHW a fair value of 85,5 USD and a potential value of 123 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for The Charles Schwab Corporation's archetype; it is a dated research output, not a live price.
Should I buy SCHW now?
Our latest published rating for SCHW, analyzed 2026-09-24, is Reduce. The Charles Schwab Corporation screens modestly overvalued at the analysis-date price of 99,5 USD versus fair value of 85,5 USD; potential value is 123 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for SCHW?
The dedicated bear-case section in our report analyzed 2026-09-24 documents The Charles Schwab Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is SCHW's rating?
Our latest published rating for SCHW, analyzed 2026-09-24, is Reduce, with a published moat assessment of 9/10 (Wide). It reflects our fair value of 85,5 USD, the potential value of 123 USD, and the price recorded at analysis (99,5 USD).
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.
§1 Краткое резюмеEN
Ответ за 30 секундReduce
Цена и стоимость
Цена
$99.50
Справедливая стоимость
$85.50
Потенциальная стоимость
$122.67
На дату
2026-09-23
Почему сценарий может сработать
Gradual reinvestment of maturing securities and deployment of $46.03B in cash into prevailing fixed-income yields with 10-year Treasuries at 4.96%, expanding net interest margin toward 3.30% and widening operating margins toward 49.18%.
Что изменит нашу оценку
Full-year net interest margin falls below 2.80% over two consecutive quarters or client sweep cash declines sequentially.
We assign a Reduce rating to The Charles Schwab Corporation. At $99.50 as of September 23, 2026, shares trade 16.4% above Fair value of $85.50. High funding costs on $30.95B in total debt and ongoing deposit cash sorting threaten profitability before franchise scale can lift returns.4
The Reduce rating advises investors to trim holdings and avoid committing new capital. Current pricing offers insufficient compensation for deposit volatility.
Shares trade at $99.50 as of September 23, 2026, exceeding Fair value of $85.50 and sitting below Potential value of $122.67. The market already prices in an aggressive recovery.
The primary risk is persistent cash sorting from bank sweeps into money market funds. Sustained wholesale borrowing across $30.95B in debt liabilities would compress net interest margin below the guided 3.00% to 3.10% range, impairing earnings.4,5,7
The constructive case requires reinvesting maturing securities into prevailing yields as cash sorting subsides. Expanded spread revenue and operating leverage would move margins toward 49.18%, but Potential value of $122.67 remains contingent on this outcome.4,7
Unrivaled Client Asset Scale in Retail and Custody
Schwab commands massive scale with $19.00B in Investor Services revenue and $4.92B in Advisor Services revenue in FY2025, yielding low marginal clearing costs.8
Fixed-Income Securities Repricing into Prevailing Yields
Reinvesting maturing assets and $46.03B in cash reserves into higher interest rates expands net interest margin toward guided 4Q26 exit levels of 3.25% to 3.30%.5,7
High Switching Costs in RIA Custodial Services
Advisor Services contributed $4.92B in revenue in FY2025, demonstrating entrenched relationships with independent advisors who face substantial operational hurdles when transferring client accounts.8
Рекомендация дома
We assign a Reduce rating because shares trade at a 16.4% premium over Fair value while deposit sorting and debt carrying expenses pressure net interest margins.
Обзор компании
Schwab provides financial services to individuals and institutional clients through two segments – Investor Services and Advisor Services. The Advisor Services segment provides custodial, trading, banking and trust, and support services to independent registered investment advisors (RIAs), independent retirement advisors, and recordkeepers. Charles Schwab initially founded the Company nearly 55 years ago to provide individual investors with access to the financial markets at a highly competitive cost. The Company has expanded offerings over time in response to client needs, aiming to provide a compelling and often disruptive solution in the marketplace.
For additional discussion of contract balances, see Note 10. For a summary of revenue provided by its reportable segments, see Note 24.
§2 Медвежий сценарийEN
Under a severe cash sorting scenario where transactional sweep cash continues departing for money funds, Schwab must replace zero-cost deposits with expensive wholesale borrowing across its $30.95B debt structure. As shown in FY2023 when operating margin dropped to 33.86%, higher interest expense on $406.54B of liabilities erodes net interest income. If trading velocity concurrently normalizes, operating income would fall well below the $11.46B reached in FY2025.
Custodial and retail trading fee compression from competing brokerage platforms
Normalization of retail trading velocity and options turnover
Market valuation multiples re-rating toward traditional diversified banking peers
A downside case exists where prolonged cash sorting forces continued reliance on expensive supplemental wholesale funding, compressing net interest margin. Under this path, heightened price competition from fintechs and full-service peers constrains custodial fee revenue, while broader trading activity slows. Disconfirmation of the downside case would occur if low-cost bank sweep balances expand sequentially for consecutive quarters.
Как может разрушиться эта теза
Persistent cash sorting into money market funds suppresses net interest margin and keeps operating margin below historical peaks
Operating income of $11.46B on $23.92B revenue in FY25 (47.90% margin) is exposed to persistent cash sorting and elevated funding costs on $30.95B total debt; during prior monetary tightening in FY23, margin dropped to 33.86%.4,7
FV impact
0%
Operating margin 3 points lower throughout
Сигналы раннего предупреждения для мониторинга
Пять событий, которые ослабят наш инвестиционный тезис.
Persistent client sweep cash migration into higher-yielding money funds increases interest expense across debt liabilities, compressing profitability and preventing operating leverage from offsetting clearing overhead as fixed servicing expenses persist.
Текущее значение:47.90% in FY2025
Предупреждение, еслиFalls below 45.0% over any 12-month period
§3 Конкурентный ровEN
Wide
Schwab maintains a Wide economic moat anchored by high switching costs in Advisor Services ($4.92B FY2025 revenue) and unmatched scale in Investor Services ($19.00B FY2025 revenue). These core advantages insulate the franchise from aggressive fintech pricing while generating durable economic profit.
Экономическая прибыль
Return on equity of 17.9% comfortably exceeds the cost of equity of 8.78%, supporting positive economic spread across a ten-year horizon.2
9/ 10
Wide
Sources of advantage
01High Switching Costs in RIA Custodial Services — Advisor Services contributed $4.92B in revenue in FY2025, demonstrating entrenched relationships with independent advisors who face substantial operational hurdles when transferring client accounts.Wide
02Scale Advantage and Low Marginal Cost Clearing — Investor Services generated $19.00B in FY2025 revenue out of $23.92B total revenue, establishing unmatched operating leverage and clearing cost efficiencies across retail wealth.Wide
Известные угрозы для рва
Угроза
Серьёзность
Временная шкала
Митигация
Retail Trading Fee and Margin Compression from Fintech Platforms
medium
12 to 24 months
Differentiating via proprietary wealth offerings, comprehensive banking integration, and Thinkorswim trading tools.
Transactional Deposit Disintermediation into Higher-Yield Alternatives
The highlighted cell is Fair value when every assumption sits at its base level ($85.50). Each row and column shows what Fair value becomes when one assumption moves.
The base scenario projects that cash sorting pressures continue to abate, allowing transactional bank sweep balances to stabilize while maturing portfolio assets reprice into prevailing fixed-income yields. This scenario requires sustained net asset inflows across retail and registered investment advisor channels. Disconfirmation would occur if client cash sorting accelerates into higher-yielding money funds, compressing net interest spreads over the coming year. At $99.50, the base outcome delivers $85.50, reflecting -14.1% return.
An earnings miss would demonstrate that elevated funding costs are eroding operating leverage.
Качество прибыли
Operating income translates effectively into operating cash flow, supported by low capital expenditure requirements for digital clearing operations. Reported profits exhibit minimal distortion from accruals or non-operational adjustments.
Метрики для отслеживания перед отчётом
01
Метрика:
Net Interest Margin Trajectory
ТекущееExpanding toward fourth quarter targets as securities reprice into higher yields.
Почему это важно
Measures asset yield expansion against deposit costs, directly driving operating margin and earnings growth.
02
Метрика:
Transactional Deposit Sweep Stability
ТекущееDeposit balances stabilizing with organic cash build resuming across retail accounts.
Почему это важно
Indicates whether client cash migration into third-party money funds is stabilizing or requiring high-cost debt.
Capital allocation prioritizes balance sheet de-risking and shareholder return. During FY2025, Schwab completed $7.35B in share repurchases, paid $2.33B in common dividends, and retired $14.25B of debt, supported by $46.03B in cash reserves.
Total debt dropped to $30.95B in FY2025 aided by $14.25B in net debt repayments.
Последняя выручка23,9 млрд $CAGR выручки +13,8 %
Операционная маржа47,9 %Фискальных периодов: 10
Последний свободный денежный поток8,8 млрд $FY2025
Чистая денежная позиция77,2 млрд $FY2025
Структура отчёта о прибылях и убыткахКак масштаб бизнеса преобразуется в отчетную прибыль.
StockMarketAgent.AI
Выручка23,9 млрд $Себестоимость выручки+0 $Валовая прибыль23,9 млрд $Операционные расходы−12,5 млрд $Операционная прибыль11,5 млрд $Внереализационные статьи и налоги−2,6 млрд $Чистая прибыль8,9 млрд $
Данные финансовой истории
Выручка
23 921 000 000 $
Себестоимость выручки
0 $
Валовая прибыль
23 921 000 000 $
Операционные расходы
12 462 000 000 $
Операционная прибыль
11 459 000 000 $
Внереализационные статьи и налоги
-2 607 000 000 $
Чистая прибыль
8 852 000 000 $
Обзор балансаКак представлены и профинансированы заявленные активы за выбранный период.
StockMarketAgent.AI
Структура активовИсточники финансирования
Активы, всего491 млрд $Денежные средства46 млрд $Оборотные активы215,7 млрд $Обязательства, всего441,6 млрд $Краткосрочные обязательства406,5 млрд $Акционерный капитал49,4 млрд $
Данные структуры баланса
Активы, всего
490 995 000 000 $
Денежные средства
46 030 000 000 $
Оборотные активы
215 653 000 000 $
Обязательства, всего
441 570 000 000 $
Краткосрочные обязательства
406 540 000 000 $
Акционерный капитал
49 425 000 000 $
Мост денежных потоковКак операционный денежный поток превратился в свободный денежный поток в FY2025.
StockMarketAgent.AI
Сверка операционного денежного потока
Чистая прибыль8,9 млрд $Амортизация+1,4 млрд $Компенсация акциями+317 млн $Прочие операционные корректировки−1,2 млрд $Операционный денежный поток9,3 млрд $
Сверка денежных средств на начало и конец
Денежные средства на начало65,5 млрд $Операционный денежный поток+9,3 млрд $Инвестиционный денежный поток+24,5 млрд $Финансовый денежный поток−29,7 млрд $Денежные средства на конец69,7 млрд $
9,3 млрд $ − 548 млн $Свободный денежный поток 8,8 млрд $
Данные моста денежных потоков
Чистая прибыль
8 852 000 000 $
Операционный приток
10 531 000 000 $
Амортизация
1 362 000 000 $
Компенсация акциями
317 000 000 $
Операционный денежный поток
9 311 000 000 $
Операционный отток
1 220 000 000 $
Доступные денежные средства
99 363 000 000 $
Денежные средства на начало
65 514 000 000 $
Инвестиционный приток
24 538 000 000 $
Финансовый отток
29 702 000 000 $
Выкуп акций
7 346 000 000 $
Выплаченные дивиденды
2 329 000 000 $
Чистое погашение долга
14 250 000 000 $
Прочая финансовая деятельность
5 777 000 000 $
Денежные средства на конец
69 661 000 000 $
Инвестиционный денежный поток
24 538 000 000 $
Финансовый денежный поток
-29 702 000 000 $
Выручка по операционным сегментамДоля общей выручки за 2025-12-31.
23,9 млрд $Общая выручка
Выручка по операционным сегментамДоля
Investor Services19 млрд $79,4 %+22,1 % г/г
Advisor Services4,9 млрд $20,6 %+21,6 % г/г
Источник: SEC EDGAR · Подано 2026-02-25 · SEC EDGAR
Данные о структуре выручки: Выручка по операционным сегментам
Выручка по операционным сегментам
Выручка
Доля
г/г
Investor Services
19 млрд $
79,4 %
22,1 %
Advisor Services
4,9 млрд $
20,6 %
21,6 %
Выручка и прибыльКак масштаб бизнеса преобразуется в отчетную прибыль.
Денежные средства и долгДоступная ликвидность относительно общей задолженности.
Генерация денежных средствОперационный денежный поток в сравнении со свободным денежным потоком.
РентабельностьДинамика валовой, операционной и чистой маржи.
Финансовые данные на конкретную дату, использованные в анализе от 2026-09-24.
The Charles Schwab Corporation (SCHW) trades at 13.0x forward earnings against a peer median of 14.8x. The comparison uses 4 peers: Robinhood Markets, Inc., The Goldman Sachs Group Inc., Morgan Stanley and American Express Company, as of 2026-09-24.
§10 Отрасль и циклEN
Фаза цикла
Expansion
The capital markets industry exhibits capex-to-depreciation of 1.70 and capex-to-revenue of 1.6%, reflecting ongoing investments in clearing infrastructure and wealth technology.
Бычий цикл
Broad market equity appreciation, expanding trading volume, and stabilizing sweep deposits that accelerate net interest margin widening.
Медвежий цикл
Sustained high policy rates driving client cash sorting into money funds, accompanied by reduced retail turnover and asset contraction.
Долгосрочные тренды
Тренд
Влияние
Примечание
Consolidation of Retail and RIA Wealth Management
positive
Independent registered investment advisors continue capturing market share from traditional wirehouses, concentrating assets on leading custodial scale platforms.
Client Cash Sorting into Yield-Bearing Instruments
negative
Heightened yield awareness prompts investors to shift transactional cash sweeps away from zero-cost bank deposits into third-party money market funds.
Позиционирование
With capacity and supply metrics limited, the industry cycle view is demand-led and evidence-limited. Schwab occupies a dominant scale position across retail investing and RIA custody, but profitability remains sensitive to interest rate movements.
§11 Управление позициейEN
Размер позиции
0-1%
Given that the report-date price of $99.50 trades at a 16.4% premium over Fair value of $85.50, investors should keep allocations minimal and trim exposure.
Риск
Strictly limit portfolio exposure given the business sensitivity to central bank rate policy and deposit cash sorting dynamics. Rebalance capital toward ideas offering wider margins of safety.
Транши входа
Уровень
Действие
Почему
$85.50 (Fair value)
Assess initiating a baseline allocation if cash sorting risks subside.
Aligns valuation with intrinsic value midpoint, removing the current valuation premium.
$72.66 (Owner earnings cross-check)
Consider building an overweight allocation if margin expansion continues.
Downgrade rating and accelerate position reduction to preserve capital.
Total Debt Liabilities
Exceeds $35.0B without corresponding deposit growth
Trim remaining portfolio allocation due to escalating funding expense.
§12 Точки зрения инвесторовEN
Value Investor
Avoid
At $99.50 as of September 23, 2026, shares trade at a 16.4% premium over Fair value of $85.50, providing no margin of safety against deposit volatility.4
Income Investor
Avoid
A modest dividend payout supported by $1.28 annual dividends provides limited cash return relative to balance-sheet debt risks.4
Growth Investor
Hold
Durable asset gathering across Investor Services ($19.00B FY2025 revenue) supports the franchise, but decelerating top-line growth limits multiple expansion.8
§14 Итоговая рекомендацияEN
Действие
Сокращать
We recommend reducing position weight in The Charles Schwab Corporation. At $99.50 as of September 23, 2026, the stock trades at a 16.4% premium over Fair value of $85.50, offering negative expected risk-adjusted return.4
Investors should trim holdings and monitor quarterly net interest margin against the 3.00% to 3.10% guided range, waiting for deposit sorting headwinds to abate before re-entering.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-09-24 · Published 2026-09-24 · Provider-adjusted · cited for 2 figuresCited in Медвежий сценарий, Итоговая рекомендация
Earnings call transcript2026Q2 earnings callData as of 2026-06-30 · Published 2026-07-21 · cited for 1 figureCited in Краткое резюме, Медвежий сценарий, Итоговая рекомендацияLicensed source: named and dated here, not linked.
Financial statementsData as of 2025-12-31 · Published 2026-09-20 · GAAP · cited for 1 figureCited in Финансовая история
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Valuation de-rating as market re-prices Schwab toward diversified banking multiples rather than high-growth fintech multiples
Schwab trades at 12.99x forward P/E with an assumed terminal multiple of 13.0x, but regulated financial peer GS trades at 12.65x; bank regulatory capital rules and deposit liabilities of $406.54B warrant a lower multiple.3,4
FV impact
-6.5%
Terminal multiple 20% lower
Trigger
Within 24 months
Retail trading volume normalization and custodial fee compression slow five-year top-line and EPS trajectory
Consensus projects revenue reaching $31.57B in FY27, but the house forecast decelerates revenue growth to 7% in FY28, 5% in FY29, and 3.5% in FY30, while EPS growth drops to -2.20%.1
FV impact
-2%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 18 months
02
Full-Year Net Interest Margin
Failure of fixed-income portfolio yields to outpace supplemental borrowing costs halts spread widening, restricting net interest income expansion and leaving the firm vulnerable to elevated funding expenses on outstanding debt.
Текущее значение:3.00% to 3.10% guided for FY2026
Предупреждение, еслиDrops below 2.80% over two consecutive quarters
Fee competition from retail trading brokers and subdued client engagement erode core retail monetization, impairing transaction volume growth and constraining the primary profit driver that accounts for most corporate revenue.
Registered investment advisors moving client assets to competing institutional wealth platforms reduces sticky fee revenue, signaling that switching costs are weakening under aggressive pricing and custodial technology enhancements by competing firms.
Текущее значение:$4.92B in FY2025
Предупреждение, еслиSequential decline in custodial revenue for two consecutive quarters
05
Balance Sheet Total Debt
Escalating supplemental borrowing to replace sorted transactional deposits inflates fixed interest costs, curtailing capital return flexibility and eroding net income conversion even as overall client platform assets expand.
Текущее значение:$30.95B as of FY2025
Предупреждение, еслиIncreases above $35.0B over the next 12 months
6 to 18 months
Reinvesting maturing securities into prevailing yields and expanding direct wealth advisory solutions.
53,3%
Method
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
High retail trading velocity and options contract volumes
The bull scenario envisions a rapid return of sorted cash to transactional sweep accounts, expanding net interest spreads while robust equity markets lift custodial asset management fees. This path requires client trading engagement to remain elevated and advisory net new asset gathering to accelerate. Disconfirmation would occur if retail market participation wanes or fintech fee competition erodes trading margins before the next fiscal review. At $99.50, this outcome reaches $122.67, representing 23.3% return.
03
Метрика:
Net New Asset Inflows
ТекущееManagement targets annualized organic asset growth of several percent across client accounts.
