Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Wintrust Financial Corporation (WTFC)

Previous Close$97.00
Intrinsic Value$1,342.75
Upside potential  +1,284%
Previous Close
$97.00
Intrinsic Value
$1,342.75
Potential        
+1,284%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %18.6NaN
Revenue, $2208NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1508NaN
Operating income, $m701NaN
EBITDA, $m785NaN
Interest expense (income), $mNaN
Earnings before tax, $m673NaN
Tax expense, $m191NaN
Net income, $m482NaN

BALANCE SHEET

Cash and short-term investments, $m2481NaN
Total assets, $m52950NaN
Adjusted assets (=assets-cash), $m50469NaN
Average production assets, $m1445NaN
Working capital, $m-513NaN
Total debt, $m3912NaN
Total liabilities, $m48153NaN
Total equity, $m4797NaN
Debt-to-equity ratio0.815NaN
Adjusted equity ratio0.052NaN

CASH FLOW

Net income, $m482NaN
Depreciation, amort., depletion, $m84NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1375NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-53NaN
Free cash flow, $m1428NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-513
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount