Skip to main content
Homepage
OLDER Analysis Report
Aug 30, 2026
37 days ago · 100% complete
This report is 37 days old — newer filings and price moves since then are not reflected.
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for The Charles Schwab Corporation (SCHW) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-10-07): Designation Watch · Gem Score +35 (−100…+100 Quality+Value blend) · Quality 72 · Value 10 · Sentiment 36 (timing only, not weighted) · Composite fair value $182.31 vs $104.62 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysis — the core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

The Charles Schwab Corporation

SCHW NYSE
Financial Services · Capital Markets
Westlake, TX 76262, United States aboutschwab.com Updated Aug 30, 11:30pm
Price
$110.16
Market Cap
$190.5B
Employees
33,700
Beta
0.75
Avg Volume
7,919,547
Last Dividend
$1.23
CEO
Mr. Richard Andrew Wurster C.F.A., CMT

The Charles Schwab Corporation is a U.S. financial services company that provides wealth management, securities brokerage, banking, asset management, custody, and financial advisory services. Through its operating businesses, The Charles Schwab Corporation serves individual investors, retirement plan participants, independent financial advisors, and institutional clients with tools and services for trading, investing, cash management, and long-term account administration. Its Investor Services segment focuses on retail brokerage, banking, trust, and retirement-related services, while its Advisor Services segment supports independent registered investment advisors and other professional wealth managers with custodial, trading, and operational solutions. The Charles Schwab Corporation plays a central role in the U.S. investment-services market by combining brokerage access, banking capabilities, and advisory infrastructure under one platform.

Runs with full report Generated: Aug 4, 2026 12:38am
Price Overview
Price at report time
$110.16
as of Aug 28, 6:22pm (40d ago)
Change · Aug 28
+2.11 (+1.95%)
Day Range
$107.79 – $111.00
52-Week Range
$83.96 – $114.53
50-Day MA
$103.31
200-Day MA
$97.08
Volume
12,818,280.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 40d).
Share Structure
Outstanding 1,729,335,714.00
Float 1,625,662,038.00
Free Float 94.0%
High free float — 94.0% of shares trade freely, ~6% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 30, 2026 11:45pm (37d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 30, 2026 11:34pm (37d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Sep 17, 2026 4:19pm
P/E · trailing (TTM) (Price per dollar of earnings over the past year — not a run-rate or forward P/E)
HEX
Stock Price / EPS (Diluted)
23.69
Stock Price: $110.16
EPS (Diluted): 4.65
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
4.24
Stock Price: $110.16
Total Equity: $49.43B
Shares: 1,903,655,914
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
—
Market Cap: $190.50B
Total Debt: $31.01B
Cash: $46.03B
EBITDA: N/A
EBITDA not available
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$176.1B
Market Cap: $190.50B
Total Debt: $31.01B
Cash: $46.03B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
—
Gross Profit: N/A
Revenue: $23.92B
Missing from API: Gross Profit
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
—
Operating Income: N/A
Revenue: $23.92B
Missing from API: Operating Income
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
37.0%
Net Income: $8.85B
Revenue: $23.92B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
17.9%
Net Income: $8.85B
Total Equity: $49.43B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
—
Operating Income: N/A
Tax Rate: 22.8%
Equity: $49.43B
Total Debt: $31.01B
Cash: $46.03B
Missing from API: Operating Income
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
—
Current Assets: N/A
Current Liabilities: N/A
Missing from API: Current Assets, Current Liabilities
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.63
Short-Term Debt: $8.81B
Long-Term Debt: $22.20B
Total Debt: $31.01B
Total Equity: $49.43B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$12.57
Revenue: $23.92B
Shares: 1,903,655,914
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$25.96
Total Equity: $49.43B
Shares: 1,903,655,914
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$4.60
Operating CF: $9.31B
CapEx: -$548.00M
Shares: 1,903,655,914
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
1.1%
Last Dividend: $1.23
Stock Price: $110.16
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
26.3%
Dividends Paid: -$2.33B
Net Income: $8.85B
Industry Benchmarks
Last run: Sep 17, 2026 4:19pm
Compares SCHW against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 30, 2026 11:34pm (37d ago)
Metric 2021 2022 2023 2024 2025
Revenue $18.5B $20.8B $18.8B $19.6B $23.9B
Cost of Revenue — — — — —
Gross Profit — — — — —
Operating Expenses $5.9B $6.4B $6.7B $6.4B $6.9B
Operating Income — — — — —
Net Income $5.9B $7.2B $5.1B $5.9B $8.9B
EBITDA — — — — —
EPS $2.84 $3.52 $2.55 $3.00 $4.67
EPS (Diluted) $2.83 $3.50 $2.54 $2.99 $4.65
Balance Sheet (Annual)
Last updated: Aug 30, 2026 11:30pm (37d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $63.0B $40.2B $43.3B $42.1B $46.0B
Total Current Assets — — — — —
Total Assets $667.3B $551.8B $493.2B $479.8B $491.0B
Current Liabilities — — — — —
Long-Term Debt $18.9B $20.8B $26.1B $22.4B $22.2B
Total Liabilities $611.0B $515.2B $452.2B $431.5B $441.6B
Total Equity $56.3B $36.6B $41.0B $48.4B $49.4B
Retained Earnings $26.0B $31.1B $33.9B $37.6B $44.1B
Cash Flow (Annual)
Last updated: Aug 30, 2026 11:45pm (37d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $2.1B $2.1B $19.6B $2.7B $9.3B
Capital Expenditure -$916.0M -$971.0M -$700.0M -$620.0M -$548.0M
Free Cash Flow $1.2B $1.1B $18.9B $2.1B $8.8B
Acquisitions (net) — — — — —
Net Debt Issued / (Repaid) $5.2B $1.9B — — —
Dividends Paid -$1.8B -$2.1B -$2.3B -$2.3B -$2.3B
Stock Buybacks $0 -$3.4B -$2.8B $0 -$7.3B
Net Change in Cash $22.8B -$34.6B $15.8B -$9.0B $4.1B
Growth Trends (YoY %)
Last updated: Aug 30, 2026 11:34pm (37d ago)
Metric 2022 2023 2024 2025
Revenue Growth +12.1% -9.3% +4.1% +22.0%
Gross Profit Growth — — — —
Operating Income Growth — — — —
Net Income Growth +22.7% -29.5% +17.3% +49.0%
EBITDA Growth — — — —
Dividend History (Last 20)
Last updated: Aug 26, 2026 2:19pm (42d ago)
Date Dividend Declaration Record Payment
2026-08-14 $0.32 — — —
2026-05-08 $0.32 — — —
2026-02-13 $0.32 — — —
2025-11-14 $0.27 — — —
2025-08-08 $0.27 — — —
2025-05-09 $0.27 — — —
2025-02-14 $0.27 — — —
2024-11-08 $0.25 — — —
2024-08-09 $0.25 — — —
2024-05-09 $0.25 — — —
2024-02-08 $0.25 — — —
2023-11-09 $0.25 — — —
2023-08-10 $0.25 — — —
2023-05-11 $0.25 — — —
2023-02-09 $0.25 — — —
2022-11-09 $0.22 — — —
2022-08-11 $0.22 — — —
2022-05-12 $0.20 — — —
2022-02-10 $0.20 — — —
2021-11-10 $0.18 — — —
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable not yet run 17 computed · 6 not applicable · 1 not yet run
Risk : Reward — upside vs downside from this company's own quarters
Computed 2026-09-17 18:48
0.8 : 1 +1σ upside vs −1σ downside, from this company's own quarterly history
A +1σ run of quarters pays +27%; a −1σ run costs 35%. Ratio 0.8:1 (μ 16.2%, σ 11.0% , 16 pairs).
Older method (repeat-worst-quarter): 3.5 : 1
CaseGrowthMarginFair valuevs price ($104.62)
Bull — recovery +29% 35.0% $139.51 +33%
Base — stabilizes +19% 35.0% $105.42 +1%
Bear — keeps slipping +10% 33.0% $74.36 -29%
Stress — last quarter repeats +16% 35.0% $94.60 -10%
Upside — a +1σ run of quarters (v2) +27% 35.0% $132.38 +27%
Stress — a −1σ run of quarters (v2) +5% 35.0% $67.83 -35%
The next quarters keep the trajectory of the worst recent matched quarter (ending 2026-03-31) — growth stays at 15.8% and margins bend by the same profit-vs-revenue ratio (×1.00). Stress is a trajectory, not a prediction — it answers "what if the ship's current heading simply continues," which history says is the case to respect.
Why this is appearing: this company files quarterly, so its recent trajectory could be measured rather than assumed — the engine matched Jun 2026, Mar 2026 against the same quarters one year earlier and found revenue +18.4% · net income +30.8% year-over-year. That measured heading is what the stress case extends forward. Of those, the stress case extends the worst matched quarter — the one ending Mar 31, 2026 (revenue +15.8% YoY) — not the average. Data measured through Jun 30, 2026 — this card recalculates automatically when the next quarterly filing is ingested. Companies without quarterly filings (many foreign listings) never show this card: with no measured trajectory, there is nothing honest to repeat.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for SCHW — it's generated by the pipeline (market-narrative step).
Growth Outlook
Analyzed 2026-09-17 16:28

The question every valuation on this page silently assumes: is this company likely to grow? Judged forward — the business, its category, the world — against what's already printed.

Growing Schwab is compounding client assets and re-expanding net interest margin faster than its category, but the YoY math is already decelerating off easy post-sorting comps — durable growth, not acceleration. conf 8/10
Share gain Category growing · Category (Capital Markets) revenue CAGR ~15.5% over three years with median recent growth 14.5%; Schwab's recent YoY of ~22% exceeds it by roughly 8 points, though the sector's demand cycle has flipped to a slowdown phase.
Next 2 quarters
Growing
Spread revenue continues to benefit from supplemental-funding paydown and securities reinvestment, and asset-based fees carry forward on a higher client-asset base. But the base effects are normalizing, so reported YoY should step down from ~18% toward low-double digits rather than extend.
↑ above expectations
Year 1
Growing
Full-year revenue should compound on organic net new assets plus a still-expanding NIM, with operating leverage on a largely fixed post-integration cost base driving earnings growth ahead of revenue. Deceleration in the growth rate is likely but the level stays clearly positive.
≈ inline with expectations
Years 2–3
Growing
Structural earnings power grows: client assets compound from advisor-custody share gains and retail net new assets regardless of the rate path, and each dollar of assets carries multiple monetization layers (spread, advice fees, trading). The rate-driven portion of growth fades, so the pace moderates toward high-single digits — but erosion requires losing accounts, and the share data says the opposite is happening.
↑ above expectations
The creme: each rung's call measured against what's already printed (vs analyst estimates · vs guidance / FY consensus · vs price-implied growth) — expectations in print are already in the price, so only the variant margin can pay. Hover a rung's chip for the margin read.
Growth drivers
71 Net interest margin repair — The cash-sorting drag that suppressed spread revenue has largely run its course; high-cost supplemental funding is being retired and the securities book is rolling into materially higher yields with the 10y near 5% and a positively sloped curve (+0.33). This is the single largest swing factor in the +18.4% revenue / +30.8% net income prints and it has a mechanical runway as older low-coupon paper matures.
63 Share gain inside a growing category — Recent YoY of ~22% against industry ~14% is an +8pt gap — Schwab is taking share, not just riding the tide. Advisor custody scale and the completed Ameritrade integration make it the default destination for both RIA breakaways and retail accounts, so organic net new assets compound the revenue base independent of rates.
46 Asset-based fee annuity — Managed solutions, advice offerings and fund/ETF servicing scale with client assets, which grow from net new assets plus market appreciation. This is a recurring, low-churn revenue layer that cushions the rate-sensitive spread business and has been expanding alongside industry net margins (+3.2pp over three years).
30 Transactional and margin-lending leverage — Elevated engagement lifts trading revenue and margin balances, and margin loans reprice upward with rates — a second, faster-acting spread lever that amplifies results when volatility and participation stay high.
Growth risks
53 Renewed cash sorting at a 5% long rate — With short rates and competing money-fund yields high, client sweep cash can keep migrating to purchased money funds, which Schwab monetizes at a far thinner spread. This directly caps the NIM recovery that is doing most of the growth work and is the bear case's strongest structural claim.
43 Decelerating comparison math — Revenue confidence flags a decelerating quarterly trend; the +18-20% YoY prints are measured against depressed spread-revenue quarters. As those comps normalize, reported growth compresses toward high-single/low-double digits even with the business performing well.
39 Category cycle turning — Sector demand phase reads slowdown with a -1 demand score against macro headwinds. A market drawdown hits asset-based fees, trading volumes and margin balances simultaneously — the three non-spread revenue lines correlate to the same variable.
28 Pricing pressure in custody and cash — Advisor custody economics face competitive fee pressure and there is ongoing scrutiny of sweep-cash yields; any structural lift in what Schwab must pay on idle balances permanently reduces the spread take-rate on an otherwise stable asset base.
The world Schwab operates in has shifted from a zero-rate, fee-compressed brokerage market to a positive-carry one: a 5% long rate with an upward-sloping curve makes custodying and intermediating client cash structurally more profitable than it was for a decade, provided the deposit beta stays contained. Simultaneously, wealth is consolidating onto a handful of scaled custodians as independent advisors break away from wirehouses — a secular flow that Schwab is the default recipient of. The offsetting force is that the same high-rate regime makes client cash yield-aware, so every dollar of spread must be defended, and a capital-markets slowdown would hit fees, trading and margin balances at once. Net: the structural backdrop favors scaled custodians, the cyclical backdrop is turning less friendly.
Growth position composite +26
ShrinkingStallingHoldingGrowingAccelerating
70Next 2 quarters · Growing
70Year 1 · Growing
70Years 2–3 · Growing
+26Composite (−100…+100)
A research prediction, not advice. Forward-graded: each rung is scored against the prints that follow it. Not an input to the GEM designation — track record first.
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-09-17 16:23:57
Verdict I dissent from the "undervalued +90%" synthesis but partially agree there's modest upside. Fair value in the $120-135 range on normalized earnings and a reasonable multiple, not $199. This is a high-quality franchise fairly-to-slightly-cheaply priced, not a screaming buy. The Thesis Evaluation's near-neutral -11 is closer to right than the composite valuation. Waiting for either (a) a rate-cut-driven re-rate that proves NIM stickiness, or (b) a pullback into the $90s makes more sense than chasing here on the assumption that DCF fair value is $199.

Independent read first: the quarterly trajectory is genuinely impressive. Revenue climbed from $4.85B (Q3'24) to $7.07B (Q2'26) — 46% growth in seven quarters — while net margin expanded from 29.0% to 39.6%. TTM revenue is roughly $26.0B with NI around $10.1B, putting real P/E closer to ~18x on $181.9B cap, consistent with the tile. This is not a fallen angel; this is a franchise firing on all cylinders as TD Ameritrade cost synergies compound with a still-elevated rate deck. Sequential revenue acceleration (+3.6%, +2.2%, +9.1% QoQ across the last three quarters) contradicts the "decelerating" tag in Secondary Signals — that flag looks mechanically wrong.

Where I disagree with the synthesis: a $199 fair value (+90%) is aggressive extrapolation. Applying 20x to run-rate NI of ~$11.2B (annualizing Q2'26) gets ~$224B equity value, or roughly $129/share — call it 20-25% upside, not 90%. The DCF-implied number assumes both current NIM AND continued double-digit revenue growth persist through terminal, which double-counts the cycle. The Thesis Evaluation's -11 score correctly flags the tension: the bear case on NIM normalization is real — sweep cash yields compress mechanically as the Fed cuts, and Schwab's earnings are more rate-levered than the bull narrative admits. But the bear thesis of "cash flow quality deterioration" is weakly supported when FCF ran $8.76B in 2025 against $8.85B NI — 99% conversion is not deterioration.

The contrarian argument worth taking seriously: at 39.6% net margin and 20.3% YoY revenue growth, Schwab is at peak-cycle earnings. History says this reverses. In 2023, on $18.84B revenue, NI was only $5.07B (26.9% margin) — that's what a compressed-NIM Schwab looks like. If rates normalize to 3% and sweep balances stay flat, TTM earnings could revert toward $7-8B, making the stock ~23-26x normalized, not 18x. The "fallen angel discount" narrative is stale — SCHW at $104 is up substantially from the 2023 SVB-contagion lows near $45 and is trading in line with, not below, a reasonable through-cycle multiple. The insider activity reinforces this: option-exercise-and-sell patterns are routine, but the pure S-Sale lines (117,000 shares on 8/24, 9,175 on 8/26) with no offsetting buys contradict the "Net Insider Buying" flag in Secondary Signals — another data label that looks miscoded.

Balance sheet is fine but not a fortress for a broker-dealer: $46B cash vs $31B debt, $49.4B equity supporting a much larger balance sheet (ROA of 2.07% implies ~$490B assets). Held-to-maturity securities losses — the 2023 crisis trigger — aren't shown here but remain the tail risk if deposits flee again in a rate shock. The Pre-Flight thesis correctly identifies the three embedded expectations (sustained NIM, moat durability, RIA growth); I'd argue the market is pricing these more or less fairly, not skeptically. The 18x TTM multiple is reasonable-to-full for a financial at peak margins, not a bargain. The synthesis model appears to be treating cyclical peak earnings as sustainable base rates — a classic error at this point in a rate cycle.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-09-17 16:24:15
Verdict Fairly valued around $104.62 — excellent franchise and earnings momentum, but the current multiple already prices much of the post-recovery strength; I’d get more interested below $95 or above $120 only with proof margins hold.

Schwab’s raw numbers read much better than the hand-wringing narrative. On the trailing twelve months through June 2026, revenue is about $26.0 billion and net income about $10.1 billion, implying a 38.8% net margin and roughly 20% year-over-year growth versus the prior TTM window of about $21.6 billion revenue and $7.3 billion net income. What stands out most is not just growth, but the cadence: quarterly revenue has risen from $4.85 billion in 2024-09 to $7.07 billion in 2026-06, while net margin expanded from 29.0% to 39.6%. That is not a business limping through rate normalization; it is a business showing operating leverage and balance-sheet earnings power at the same time. Against a $181.9 billion market cap, the stock trades at 18.3x TTM earnings, which is not cheap in a bank context but looks reasonable for a franchise producing a 20.3% ROE, an 8.76 billion annual free cash flow stream, and visibly improving profitability.

The valuation argument for “dramatic undervaluation” overreaches, though. A 7.1x sales multiple and 3.7x book value already give Schwab credit for being much better than an ordinary financial. The market is not asleep here. At $104.62, investors are paying for a premier wealth and custody platform with structurally higher returns, not a cyclical recovery stub. I think that is broadly correct. The annual history also warns against simply capitalizing today’s run rate as if it were linear: revenue was $20.76 billion in 2022, then fell to $18.84 billion in 2023 before recovering to $19.61 billion in 2024 and $23.92 billion in 2025. Schwab is a high-quality financial compounder, but still one whose earnings are materially shaped by spread income, cash sorting, and the rate backdrop. That makes the leap from 18x earnings to some DCF-derived $180-$200 fair value hard to accept. The stock deserves a premium, just not an anything-goes premium.

What I think the numbers actually say is simpler: the business has repaired faster than bears expected, and the shares have already repriced a lot of that repair. Net cash versus debt is favorable on the face of it, with $46.0 billion cash against $31.0 billion debt, and the payout ratio of 23.8% leaves plenty of room for dividend growth or capital retention. The real attraction is franchise quality plus earnings resilience: even after the 2023 disruption, Schwab is now generating quarterly profits of $2.4-$2.8 billion with very little capital intensity, only $548 million of capex against $9.3 billion of operating cash flow. That supports a premium multiple. But a premium multiple on peak-ish margins and strong rate-sensitive earnings usually leads me to “good company, fair stock,” not “double from here.”

The best case against my read is that I may be underestimating how durable this earnings step-up is. If the TTM revenue base near $26 billion is not a rate-cycle gift but the new normalized earnings power of the post-TD Ameritrade franchise, then 18.3x earnings is too low for a dominant platform with 20% ROE, modest leverage, and recurring client asset economics. The quarterly sequence does support that bullish view: each of the last eight quarters showed both revenue and earnings improvement, and the latest quarter’s 39.6% margin suggests continued upside rather than plateau. A bull would also argue that 3.7x book is justified if Schwab can sustainably earn 18%-20% on equity, because that implies a very attractive spread over cost of capital even in a lower-rate world. I weigh this less heavily because financial firms rarely get to keep both elevated spread income and elevated valuation multiples when the cycle turns; something usually normalizes.

What would change my mind is concrete evidence that today’s earnings power is either more fragile or more durable than I assume. On the bullish side, if revenue holds above $6.8-$7.0 billion per quarter for the next few quarters while net margin stays in the high-30s and annualized net income remains above $10 billion despite a less favorable rate backdrop, I would move to clearly undervalued and support a price north of $120. On the bearish side, if quarterly revenue slips back toward the low-$6 billions and margin retraces toward 34%-35%, then today’s 18x multiple is too generous and the stock would look expensive above $95-$100. For now, the operating data are strong enough to keep me positive on the business, but not so mispriced that I can call the shares a major bargain.

Grok Reading
Independent reading · grok-4.5 · generated 2026-09-17 16:25:19
Verdict Modestly undervalued at $104.62 — 18× TTM on $10B+ earnings and expanding margins; operational momentum real, $180+ targets fantasy

The raw trajectory is unambiguous and better than a “mature earner” label usually implies. Trailing-twelve-month revenue through 2026-06-30 sits at roughly $26.0B (sum of the four most recent quarters), up from about $21.6B in the prior-year window, a ~20% lift that matches the reported recent revenue YoY. Net income over the same span is approximately $10.1B versus ~$7.3B a year earlier, producing a mid-to-high-30s net margin that has marched steadily higher: 29% in 2024-09-30, 34–36% through mid-2025, and 38–40% in the latest three prints, culminating at 39.6% on $7.07B of revenue in the June 2026 quarter. Sequential revenue has risen every quarter for two years, and the most recent step-up (6.48 → 7.07) is the largest absolute jump in the series. Annual figures confirm the inflection—2025 revenue $23.9B and NI $8.85B versus the 2023 trough of $18.8B / $5.1B—while free-cash-flow conversion remains pristine ($8.76B FCF on $9.31B operating cash flow against negligible capex). The balance sheet is net-cash comfortable ($46B cash versus $31B debt, equity $49B, D/E 0.45), ROE prints 20%, and the stock at $104.62 screens at 18.3× TTM earnings, 3.7× book and 7.1× sales. That is not a distressed multiple for a franchise still expanding both top line and margins at this rate; the operational story is one of post-integration scale finally showing up in the P&L with unusual clarity.

I discard the valuation synthesis that spits out $182–$199 fair value (90% upside). Capitalizing $10B of current earnings at 30–34× would price a hyper-growth software name, not a capital-markets incumbent whose own archetype engine correctly tags it mature_earner. The 18× multiple already embeds solid execution; it does not embed a free lunch. Insider tapes are likewise mis-signaled: the last ten filings are overwhelmingly option exercises followed by immediate sales plus a gift—classic liquidity events, not “net buying.” Where the numbers and the models diverge most usefully is exactly here: earnings power and cash conversion are real and improving, yet the mechanical “undervalued by half” claim is an artifact, not a thesis.

The strongest counter-argument is that the entire margin and earnings acceleration is still a rate-cycle and cash-sweep phenomenon that has not yet faced a full normalization. Schwab’s model monetizes idle client cash; once the Fed’s path compresses net interest margin in earnest, the 39% net margin and the 44% earnings CAGR become non-recurring. Revenue-confidence already flags a decelerating quarterly trend beneath the headline YoY, PS of 7.1× is rich for any balance-sheet-driven financial, and ROA of only 2.1% reminds you how much leverage and deposit mix sit underneath the glossy ROE. The narrative layer’s bear case—that Schwab is sliding toward a low-growth wealth utility whose 2021-era multiple was a zero-rate delusion—fits the same data if the next four quarters simply flatten at $6.5–7.0B of revenue and margins drift back toward the low 30s. In that world 15× forward earnings and a mid-90s stock price are plausible, and today’s 18× looks like the wrong side of the trade. I weigh this seriously but secondary: the June 2026 quarter’s sequential acceleration and continued margin expansion argue the company is still taking share and harvesting TD synergies faster than pure NIM math would predict. Still, the bear case is coherent and the valuation models that ignore it are not.

Two clean sequential quarters of revenue decline or net margin sustained below 35% would flip me to fairly valued or worse; conversely, another two quarters above $7B with explicit commentary that NNA and net interest income are holding under lower rates would push conviction higher and fair value toward the low $130s. Until then the stock at $104.62 is a high-quality compounder priced for adequacy rather than excellence.

Qwen Reading local experiment · off-panel
Independent reading · qwen3.8:27b on the local GPU · generated 2026-09-17 16:25:35 · 15.8s (81.2 tok/s) · live briefing
Fairly Valued · conviction 4/5 · bull 4/10
followed the VERDICT/STANCE contract
Verdict Schwab is fairly valued at $104.62, with the 18.3x P/E reflecting a premium for high-quality cash flows that is justified by the TD integration but capped by rate-cut headwinds and insider monetization signals.

The most glaring contradiction in this briefing is the Valuation Synthesis model’s claim that Schwab is trading at a 90% discount to fair value ($199.17 vs. $104.62). This is a computational hallucination that ignores the fundamental arithmetic of the balance sheet. Schwab’s market cap is $181.86B, but its total equity is only $49.43B. A Price-to-Book ratio of 3.69x is not a "deep value" setup; it is a premium multiple for a financial services firm. The model likely confused Enterprise Value with Equity Value or applied a DCF multiple to a company with significant debt and negative working capital dynamics typical of brokerages. When you strip away the algorithmic noise, the data tells a story of a high-quality, high-margin machine that is currently priced for perfection, not distress. The net margin expansion from 29% in Q3 2024 to 39.6% in Q2 2026 is impressive, but it is driven by a revenue base that has grown from $4.85B to $7.07B in just two years. This 45% revenue surge is the engine of the current valuation, not a hidden gem waiting to be discovered.

The "fallen-angel" narrative and the "undervalued" verdict are mutually exclusive and both appear flawed. The market is not pricing Schwab as a broken utility; it is pricing it as a growth compounder. The 18.3x P/E is reasonable for a company growing earnings at a 44% CAGR, but it is not cheap. The real risk is not that the market is wrong about the discount, but that the market is right about the sustainability. The insider transaction data is a red flag that the "Net Insider Buying" secondary signal completely misses. In August and September 2026, insiders executed option exercises and immediately sold the shares (e.g., 74,388 shares exercised and sold on Aug 28; 117,000 shares sold on Aug 24). This is classic monetization behavior, not accumulation. When insiders are cashing out at $104.62, they are signaling that the current price is at or above their perceived fair value, directly contradicting the AI model’s $199 target.

The strongest case against my bearish lean is the sheer quality of the cash flow. Operating cash flow of $9.31B against net income of $8.85B indicates excellent earnings quality, and the free cash flow of $8.76B is robust. The balance sheet is fortress-like with $46B in cash against $31B in debt. If the TD Ameritrade integration synergies are real, as the bull case argues, then the 20% ROE is sustainable even in a lower-rate environment. The "mature earner" classification with 0.88 confidence is actually the most accurate label here. Schwab is not a high-growth tech stock; it is a cash cow with a moat. The 18.6% revenue CAGR is likely a peak-cycle number driven by the post-2022 rate environment and the TD integration, not a secular trend. The "deceleration" noted in the revenue confidence signal is the key data point the models are ignoring.

What would change my mind is a clear deceleration in the revenue growth rate below 10% YoY combined with a stabilization of net margins in the 35-38% range. If Schwab can maintain 38% margins while growing revenue at 10%, the 18x P/E is justified. However, if the revenue growth drops to single digits and margins compress to 30% due to NIM normalization, the stock is overvalued. The specific event to watch is the next earnings report’s commentary on "non-interest income" growth. If the growth is driven by market volatility (trading commissions) rather than structural AUM growth (custody fees), the valuation is fragile. The insider selling at current levels suggests that management sees the peak of the cycle.

The "Market Forces" signal being unavailable is a significant gap, but the "Macro Headwinds" signal is telling. The Fed is likely to cut rates, which will compress Schwab’s net interest income. The 39.6% net margin is unsustainable in a zero-rate environment. The 2021 peak valuation was indeed a "zero-rate delusion," and the current price is a reversion to a more normal, but still premium, multiple. The 47% discount to intrinsic value cited in the narrative is a fantasy; the intrinsic value is likely closer to the current price, not $199. The stock is fairly valued, perhaps slightly overvalued given the insider monetization and the macro headwinds.

Experiment only: this reading is not a panel seat and feeds nothing — compare it against the Claude, GPT and Grok readings above.
Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 6.0; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 5.0
fairly valued · conviction 3/5 · Δ -1.0 vs panel · self: 6.0
GPT gpt-5.4 5.0
fairly valued · conviction 3/5 · Δ -1.0 vs panel · self: 6.0
Grok grok-4.5 8.0
undervalued · conviction 3/5 · Δ +2.0 vs panel · self: 6.0
Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-09-17 16:28:18
Delvantic - Cairn AI
Quality on sale - scale in, get aggressive under $95 7/10
High-quality franchise trading at a modest, credible discount with a tailwind tape - a scale-in buy, not a table-pound.
The cruxWhether the 2024 NIM/deposit scar tissue is cyclical (already healing per the $10B TTM NI) or structural - that single question sets the deserved multiple and thus the gap to $145.
Forensic checks Derived mechanically from SCHW's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionShare Count Shrinking
Earnings QualityGood Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+72
Strong
edge √Σ 136 · risk √Σ 46 · conf 8/10

Revenue climbed from $19.0B (2022) to $26.0B (TTM 6/2026), a ~37% expansion, with net income rising from $6.30B to $10.10B and FCF averaging roughly $10B annually since 2023. OCF/NI at 1.52x and negative accruals (-0.8% of assets) indicate reported earnings are backed by real cash. The 2024 dip (NI $4.86B) reflected the well-known sweep-cash/deposit-migration pressure from the rate cycle; the 2025-2026 rebound shows the franchise absorbed it. Diluted share count fell from 1.90B to 1.77B (-1.8% CAGR) with buybacks running ~688% of SBC and SBC only 1.3% of revenue - genuine per-share concentration, not optical. Liquid cash of $40.6B against $22.7B debt (net cash $17.9B) gives the parent ample flexibility, though as a bank-broker the balance sheet is inherently leveraged and the Altman Z of 0.41 is a model artifact (Z is not meaningful for financials). Insider tape is dominated by option-exercise-and-sell and founder gifting/trimming - not a red flag for a mature exec team, but not the conviction buying the summary label suggests. The business looks solidly healthy: scaled network effects in custody/brokerage, sticky client assets, improving operating leverage, and disciplined capital return.

Strengths 4
m75
Cash-earnings alignment
OCF/NI 1.52x, accruals -0.8% of assets, and $10.79B TTM FCF on $10.10B net income indicate high-integrity earnings with no accrual games.
m70
Per-share concentration
Diluted shares down from 1.90B to 1.77B; buybacks are 6.9x SBC and SBC only 1.3% of revenue - shareholders are getting a larger slice, not diluted.
m70
Post-integration earnings recovery
Net income rebounded from the $4.86B 2024 trough to $10.10B TTM as deposit-migration headwinds faded; revenue $26.0B is a new high, showing the Ameritrade franchise is now compounding.
m55
Scale and liquidity
$40.6B liquid cash, $17.9B net cash at the parent level, and a $180B+ franchise with sticky custodied client assets - genuine competitive scale in US brokerage/custody.
Concerns 3
m35
Insider tape is net selling in dollars
Only 1 open-market buy ($1.8M) vs 43 sells ($125.8M) TTM; the tape is dominated by exec option-exercise-and-sell and founder gifting/trimming - normal for mature execs but not a conviction signal.
m25
Rate/deposit sensitivity remains structural
The 2024 earnings dip showed how exposed Schwab is to client cash migration and NIM dynamics; the model is inherently leveraged to short-rate policy and sweep-cash behavior.
m15
Altman Z 0.41 flag is a model artifact
Z-score is not calibrated for banks/broker-dealers and should be disregarded here; balance-sheet leverage is intrinsic to the business model, not a distress signal.
This is a solidly high-quality mature financial franchise. The 2024 earnings wobble was real but cyclical, and the 2025-2026 numbers show the Ameritrade-era Schwab compounding again - $26B revenue, $10B net income, $10B+ FCF, and a shrinking share count with modest SBC. The Altman Z flag is noise for a broker-bank. My hesitation on going higher is structural rate sensitivity and the fact that the insider tape, honestly read, is exec monetization rather than conviction buying. Call it Strong, not Fortress.
Verify before trusting this (5)
  • Client asset growth, net new asset trend, and sweep-cash balances in the latest 10-Q to confirm the deposit-migration headwind is truly behind them
  • Bank-subsidiary regulatory capital ratios (CET1, Tier 1 leverage) and AOCI mark on the HTM/AFS securities book
  • Segment mix of the $26B revenue between NII, asset-management fees, and trading to gauge durability
  • Terms and remaining authorization of the buyback program and any preferred-stock redemptions
  • Whether founder Charles Schwab's gifting/selling pattern reflects estate planning vs a change in view
Valuation / Mispricing
+10
Modestly Cheap
edge √Σ 75 · risk √Σ 65 · conf 6/10
Price $104.62 vs deserved ~$145 (anchored-PE) - roughly 25-30% margin of safety; the $182-199 composite prints look runaway and I discount them. attractive below $95.00

The e2e composite FV of $182 and signal-adjusted $199 imply ~74-90% upside from $104.62, which fails the smell test for a mature, well-covered $182B franchise - that kind of dislocation does not sit on a mega-cap broker-bank in plain sight. The anchored-PE at $144 is the more credible pin: a strong, scaled, cash-generative business earning ~$10B with a shrinking share count reasonably deserves a mid-teens multiple, putting deserved value in the $140-160 zone. Against $104.62 that is roughly a 30-40% gap - meaningful, but not a screaming dislocation, and partly compensation for real structural rate sensitivity and NIM uncertainty flagged in the bear case.

Cheap signals 2
m60
Anchored PE implies ~$145 vs $105 price
The anchored-PE fair value of $144.34 on a strong-quality franchise earning ~$10B NI with buybacks shrinking the count implies ~38% upside - a real, defensible gap, not heroic.
m45
Fallen-angel setup with quality intact
Quality lens grades the business Strong (72) and shows post-Ameritrade earnings power reasserting ($26B rev, $10B+ FCF); market is still pricing lingering 2024 NIM scar tissue.
Rich / priced-in 2
m55
Composite FV $182 / signal-adj $199 are not credible
A 90% upside on a $182B, widely-followed capital-markets name would require the entire sell-side to be catastrophically wrong; more likely the DCF ($201) is running hot on rate/NIM assumptions and should be discounted heavily.
m35
Structural rate sensitivity is a real haircut
Bear case on NIM compression being structural rather than cyclical is legitimate; deserved multiple should sit below pre-2022 peaks, capping fair value nearer $145 than $180.
I see a modestly cheap, high-quality franchise - not a table-pounder. The credible anchor is the PE-based $144, giving ~35% upside from $105 with real margin of safety on a Strong-quality business. I ignore the $199 signal-adjusted print; a franchise this large and this scrutinized does not trade at half of fair value absent a broken thesis, and there isn't one. I'd add here and get aggressive under $95, where the anchored-PE gap widens to a genuine 50%+ and the rate-sensitivity bear case is fully paid for.
Verify before trusting this (5)
  • Forward NIM guidance and cash-sorting trajectory in the next 10-Q
  • Bank Supplemental Funding paydown pace and its earnings drag
  • Client cash levels and sweep deposit trends
  • Buyback pace and remaining authorization
  • Any regulatory capital changes affecting payout capacity
General Sentiment
+36
Tailwind
tail √Σ 87 · head √Σ 49 · conf 6/10

The non-fundamental pressure on SCHW is net positive right now. The active news flow is unusually favorable: a record August of $64.8B in net new assets, margin balances up 92% YoY, and a headline-grabbing Anthropic/Claude rollout to 16,000 RIAs that plugs Schwab directly into the hottest narrative in markets (AI agents in wealth management). That gives a 'fallen-angel' name a fresh, forward-looking story just as it heads into a scheduled Oct 15 Fall Business Update catalyst. Momentum is strong-positive and beta is only 0.75, so the risk-off market tape (VIX 17.7, S&P -3.2% from highs) lands softly on this name relative to high-beta growth. Offsets are real but secondary: a bond-market rout pressuring the muni ETF franchise reminds the tape of Schwab's rate/duration sensitivity, and a $1.3M elder-fraud arbitration loss is a minor reputational nick. Narrative durability is only moderate and cult coefficient is low, so this is a genuine crosswind in Schwab's favor rather than a mania. Net: a moderate tailwind with a catalyst on the calendar.

Tailwinds 4
m55
AI narrative attachment via Anthropic
Claude for Financial Advisors going live inside Schwab's 16,000-advisor RIA network grafts the market's dominant AI-agent narrative onto a stock previously seen as a rate-sensitive fallen angel. That is exactly the kind of story-refresh that shifts sentiment framing.
m50
Record August asset gathering
$64.8B in core net new assets (a monthly record) plus margin balances up 92% YoY is the single metric the sell-side tracks most closely; it directly feeds positive target revisions and blunts the bear thesis about retail rotating away.
m35
Catalyst on the calendar
The Oct 15 Fall Business Update gives bulls a near-term event to underwrite, which typically dampens selling pressure into the print and invites positioning.
m30
Strong price momentum with low beta
18.6% CAGR and +12.5pp 3-year outperformance signal the tape is already leaning into this name; at 0.75 beta the risk-off backdrop cannot easily overpower that trend.
Headwinds 3
m40
Risk-off tape and bond rout
VIX elevated and a muni-bond selloff triggering record outflows from Schwab's $3.6B muni ETF reawakens the NIM/duration bear narrative that has kept the stock discounted; financials broadly wear a risk-off tape.
m25
Higher-for-longer rate backdrop
10y at 5% and market PE 24.6 create a general drag on equities and specifically reinforce the 'structural NIM compression' bear story around Schwab's cash-sorting franchise.
m15
Minor reputational item
The $1.3M arbitration loss on elder-fraud oversight is small-dollar but the kind of headline that trickles into ESG/regulatory sentiment; low intensity.
Net tailwind, moderate. The tape is mildly risk-off but SCHW's low beta insulates it, and the stock has two fresh, sentiment-positive stories running simultaneously: a record asset-gathering print and a credible AI-in-wealth-management hook via Anthropic. Those are exactly the ingredients that re-rate a 'fallen angel' before fundamentals confirm. The bond-rout headline and rate backdrop are real headwinds and keep this from being a Strong Tailwind, but the flow of news is clearly pushing this name up, not down, and there is a defined catalyst on Oct 15 to sustain positioning.
Verify before trusting this (5)
  • Sell-side target revisions in the 24-48h after the Anthropic/AI announcement
  • Oct 15 Fall Business Update tone on NIM trajectory and cash sorting
  • Whether the muni-ETF outflow story broadens into a wider fixed-income franchise narrative
  • Follow-through on monthly net-new-asset prints (does the record August extend?)
  • Any rotation into financials if the yield curve steepens further
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
+26
Growing
edge √Σ 110 · risk √Σ 83 · conf 8/10

The world Schwab operates in has shifted from a zero-rate, fee-compressed brokerage market to a positive-carry one: a 5% long rate with an upward-sloping curve makes custodying and intermediating client cash structurally more profitable than it was for a decade, provided the deposit beta stays contained. Simultaneously, wealth is consolidating onto a handful of scaled custodians as independent advisors break away from wirehouses — a secular flow that Schwab is the default recipient of. The offsetting force is that the same high-rate regime makes client cash yield-aware, so every dollar of spread must be defended, and a capital-markets slowdown would hit fees, trading and margin balances at once. Net: the structural backdrop favors scaled custodians, the cyclical backdrop is turning less friendly.

Growth drivers 4
m71
Net interest margin repair
The cash-sorting drag that suppressed spread revenue has largely run its course; high-cost supplemental funding is being retired and the securities book is rolling into materially higher yields with the 10y near 5% and a positively sloped curve (+0.33). This is the single largest swing factor in the +18.4% revenue / +30.8% net income prints and it has a mechanical runway as older low-coupon paper matures.
m63
Share gain inside a growing category
Recent YoY of ~22% against industry ~14% is an +8pt gap — Schwab is taking share, not just riding the tide. Advisor custody scale and the completed Ameritrade integration make it the default destination for both RIA breakaways and retail accounts, so organic net new assets compound the revenue base independent of rates.
m46
Asset-based fee annuity
Managed solutions, advice offerings and fund/ETF servicing scale with client assets, which grow from net new assets plus market appreciation. This is a recurring, low-churn revenue layer that cushions the rate-sensitive spread business and has been expanding alongside industry net margins (+3.2pp over three years).
m30
Transactional and margin-lending leverage
Elevated engagement lifts trading revenue and margin balances, and margin loans reprice upward with rates — a second, faster-acting spread lever that amplifies results when volatility and participation stay high.
Growth risks 4
m53
Renewed cash sorting at a 5% long rate
With short rates and competing money-fund yields high, client sweep cash can keep migrating to purchased money funds, which Schwab monetizes at a far thinner spread. This directly caps the NIM recovery that is doing most of the growth work and is the bear case's strongest structural claim.
m43
Decelerating comparison math
Revenue confidence flags a decelerating quarterly trend; the +18-20% YoY prints are measured against depressed spread-revenue quarters. As those comps normalize, reported growth compresses toward high-single/low-double digits even with the business performing well.
m39
Category cycle turning
Sector demand phase reads slowdown with a -1 demand score against macro headwinds. A market drawdown hits asset-based fees, trading volumes and margin balances simultaneously — the three non-spread revenue lines correlate to the same variable.
m28
Pricing pressure in custody and cash
Advisor custody economics face competitive fee pressure and there is ongoing scrutiny of sweep-cash yields; any structural lift in what Schwab must pay on idle balances permanently reduces the spread take-rate on an otherwise stable asset base.
vs expectations: ~6m above · 1y inline · 2-3y above
The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Higher +27.8% v0.6.0 View full prediction →

When we made this prediction on Sep 18, 2026, SCHW was $104.88. We expect it to be $134.00 by Mar 2027, and we consider it great value under $95.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Sep 18, 2026.

Price when predicted$104.88
Our estimate for Mar 2027$134.00+27.8%
Great value below$95.00
Price history shown (6 Months)

Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.

Community AI Feedback
No community reviews yet for SCHW. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.760 · f4b58a28 · 2026-10-07 20:07:48