investorscraft@gmail.com

Intrinsic Value of Wintrust Financial Corporation (WTFC)

Previous Close$131.87
Intrinsic Value
Upside potential
Previous Close
$131.87

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

Wintrust Financial Corporation operates as a diversified financial services holding company, primarily serving commercial and retail customers across the Chicago metropolitan area and select Midwest markets. Its core revenue model is driven by community banking, wealth management, and commercial lending, with a strong emphasis on relationship-based banking. The company differentiates itself through localized decision-making, personalized service, and a multi-bank structure that allows it to cater to niche markets while maintaining operational efficiency. Wintrust competes in a fragmented regional banking sector, leveraging its deep community ties and mid-market expertise to capture market share. Its strategic focus on commercial real estate lending, treasury management, and private banking positions it as a key player in its operating regions. The company has steadily expanded through organic growth and targeted acquisitions, reinforcing its presence in competitive urban and suburban markets. Wintrust’s ability to balance scale with local agility provides a distinct advantage in customer retention and cross-selling opportunities.

Revenue Profitability And Efficiency

Wintrust reported $3.48 billion in revenue for FY 2024, with net income of $695 million, reflecting a disciplined approach to cost management and revenue diversification. Diluted EPS stood at $10.54, demonstrating consistent profitability. Operating cash flow of $722 million underscores efficient liquidity generation, while negligible capital expenditures highlight a capital-light business model focused on financial intermediation rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its net interest margin and fee-based income streams, supported by a granular deposit base and disciplined underwriting. Capital efficiency is evident in its ability to generate robust returns without significant reinvestment needs, as seen in its high cash flow conversion and stable asset quality metrics.

Balance Sheet And Financial Health

Wintrust maintains a solid balance sheet, with $4.86 billion in cash and equivalents against $4.24 billion in total debt, indicating strong liquidity coverage. The conservative leverage ratio and diversified funding sources position the company well to navigate economic cycles, while its loan-to-deposit ratio remains within prudent limits.

Growth Trends And Dividend Policy

Organic loan growth and strategic acquisitions have driven top-line expansion, complemented by a shareholder-friendly dividend policy. The $1.90 annual dividend per share reflects a sustainable payout ratio, balancing capital retention for growth with income distribution to investors.

Valuation And Market Expectations

Current valuation multiples suggest market confidence in Wintrust’s regional banking strategy and earnings stability. The stock trades at a premium to peers, likely pricing in its consistent execution and growth potential in core markets.

Strategic Advantages And Outlook

Wintrust’s localized expertise, diversified revenue mix, and acquisitive growth strategy provide resilience against macroeconomic headwinds. Near-term focus will likely center on integrating recent acquisitions and optimizing deposit costs, with long-term upside from Midwest economic tailwinds and digital banking initiatives.

Sources

Company 10-K, investor presentations

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