investorscraft@gmail.com

Intrinsic ValueWestamerica Bancorporation (WABC)

Previous Close$50.58
Intrinsic Value
Upside potential
Previous Close
$50.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Westamerica Bancorporation operates as a regional bank holding company, primarily serving commercial and retail customers in Northern and Central California. The company generates revenue through traditional banking services, including commercial and consumer lending, deposit accounts, and wealth management. Its market position is characterized by a focus on community banking, leveraging localized expertise to serve small businesses and individuals. The bank maintains a conservative risk profile, emphasizing relationship-based banking over speculative ventures. In a competitive landscape dominated by larger national banks, Westamerica differentiates itself through personalized service and operational efficiency. Its niche strategy allows it to maintain stable margins while avoiding the aggressive expansion seen in some peers. The company’s geographic concentration provides deep market penetration but also exposes it to regional economic fluctuations.

Revenue Profitability And Efficiency

Westamerica Bancorporation reported revenue of $268.0 million for FY 2024, with net income of $138.6 million, reflecting a strong net margin of approximately 51.7%. The absence of capital expenditures suggests a lean operational model, further evidenced by an operating cash flow of $141.6 million. The bank’s efficiency is underscored by its ability to convert a significant portion of revenue into net income, indicative of disciplined cost management and stable interest income.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $5.20 demonstrates robust earnings power, supported by a high return on equity. With no significant capital expenditures, Westamerica efficiently deploys its capital toward shareholder returns and organic growth. The bank’s conservative leverage, as seen in its minimal total debt of $17.99 million, further highlights its capital efficiency and low-risk financial strategy.

Balance Sheet And Financial Health

Westamerica’s balance sheet remains solid, with cash and equivalents of $601.5 million providing ample liquidity. The negligible debt level relative to cash reserves underscores a strong financial position. The bank’s conservative approach to leverage and focus on core banking activities contribute to its stability, making it resilient in varying economic conditions.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, aligning with its regional focus and conservative strategy. A dividend per share of $1.78 reflects a commitment to returning capital to shareholders, supported by consistent profitability. The lack of aggressive expansion suggests prioritization of sustainable, incremental growth over riskier ventures.

Valuation And Market Expectations

Westamerica’s valuation metrics likely reflect its stable earnings and low-risk profile. The market may price the stock at a premium for its reliability, though regional concentration could limit upside compared to more diversified peers. Investor expectations are likely anchored to its consistent dividend payouts and efficient capital management.

Strategic Advantages And Outlook

Westamerica’s strategic advantages lie in its localized expertise, conservative risk management, and high profitability. The outlook remains stable, with potential growth tied to regional economic conditions. Its ability to maintain margins in a competitive environment positions it well, though broader banking sector headwinds could pose challenges.

Sources

Company filings (CIK: 0000311094), reported financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount