Skip to content
StockMarketAgent
Direct answer
SCHW trades against a final fair-value range of $60.25-$102.26, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $60.3, high $102, with mid-point at $81.0.
Stock analysis

SCHW fair value $60–$102

By StockMarketAgent.AI team· supervised by
Проанализировано: 2026-05-09Следующее обновление: 2026-08-09Methodology v2.5Review: automatedArchetype: Financial
View archive
Цена
$88.61
▼ -7.66 (-8.64%)
Справедливая стоимость
$81
$60–$102
Рекомендация
Держать
confidence 88/100
Потенциал роста
-8.6%
upside to fair value
Запас прочности
$68.81
MoS level · 15%
Капитализация
$155.3B
P/E fwd 12.7
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • Composite fair value $81 with high case $102.
  • Implied downside of 8.6% to fair value.
  • Moat 9/10 · confidence 88/100 · Financial.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$81
Margin of safety
-9.5%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$88.61Price
Low $60.25
Mid $80.95
High $102.26

SCHW trades against a final fair-value range of $60.25-$102.26, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Massive client asset scale enabling
    Massive client asset scale enabling structural cost advantages.
  • High switching costs for integrated
    High switching costs for integrated advisory and brokerage clients.
  • Cycle upside
    Rate stabilization and equity market appreciation drive robust net new asset growth and end the cash sorting headwind.

§2 Медвежий сценарий

A protracted higher-for-longer rate environment coupled with an equity market drawdown would simultaneously compress net interest margins via cash sorting and reduce asset management fees, severely impacting free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. generation.

Как может разрушиться эта теза

Persistent Cash Sorting

· Medium

Higher-for-longer rates trigger an accelerated wave of deposit sorting, compressing NIM and forcing reliance on high-cost wholesale funding.

FV impact
-25%

Regulatory Capital Squeeze

· Low

Stricter capital requirements significantly impair ROE, limiting buybacks, dividends, and overall organic compounding capacity.

FV impact
-15%

Advisory Fee Compression

· Medium

Intense competitive pressure from low-cost robo-advisors drives structural fee compression in the core wealth management segment.

FV impact
-20%
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
Accelerated decline in low-cost sweep deposit balances.MonitorDeterioration versus the report thesis
Contraction in Net Interest Margin (NIM) absent rate cuts.MonitorDeterioration versus the report thesis
Net new asset (NNA) growth falling below 5% annualized.MonitorDeterioration versus the report thesis
Increased reliance on high-cost wholesale borrowing.MonitorDeterioration versus the report thesis
Announcements of stricter regulatory capital minimums.MonitorDeterioration versus the report thesis

§3 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3T−4CAGR
Период2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Выручка$18.52B$20.76B$18.84B$19.61B$23.92B+6.6%
Валовая прибыль
Операционная прибыль
Чистая прибыль$5.86B$7.18B$5.07B$5.94B$8.85B+10.9%
EPS (разводнённая)$3.50$2.54$2.99$4.65+7.4%
EBITDA
R&D
SG&A$5.94B$6.36B$6.71B$6.44B$6.91B+3.9%

Баллы качества

OCF / Чистая прибыль
1.05×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Pass
Фильтр с учётом сектора
ROIC
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Денежный поток

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Распределение капитала

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
CASH FLOW FAQ

SCHW cash flow questions

  1. Free cash flow for SCHW (SCHW) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
FAQ

SCHW — frequently asked questions

  1. Based on our latest analysis, SCHW screens modestly overvalued. The current price is $88.6 versus a composite fair-value midpoint of $81.0 (range $60.3–$102), which implies roughly 8.6% downside to the midpoint.
Related coverage

Names readers of SCHW also follow

Same archetype: financial