investorscraft@gmail.com

Intrinsic ValueWaFd, Inc. (WAFDP)

Previous Close$16.57
Intrinsic Value
Upside potential
Previous Close
$16.57

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

Washington Federal, Inc. operates as a regional bank holding company primarily serving the Western and Southwestern United States. Its core revenue model is driven by traditional banking activities, including commercial and consumer lending, mortgage origination, and deposit services. The company differentiates itself through a conservative lending approach and a focus on relationship banking, catering to small businesses and retail customers. Washington Federal maintains a strong regional presence, leveraging its branch network to foster customer loyalty and stable deposit funding. The bank operates in a competitive landscape dominated by both national and community banks, positioning itself as a reliable mid-sized player with a disciplined risk management framework. Its emphasis on operational efficiency and prudent underwriting has allowed it to sustain profitability even in fluctuating interest rate environments. The company’s market position is further reinforced by its ability to adapt to regulatory changes and technological advancements while maintaining a customer-centric approach.

Revenue Profitability And Efficiency

Washington Federal reported revenue of $721.8 million for FY 2024, with net income of $200 million, reflecting a steady profitability margin. The bank’s diluted EPS stood at $2.50, supported by efficient cost management and stable interest income. Operating cash flow was robust at $439.2 million, indicating strong liquidity generation. Notably, the absence of capital expenditures suggests a lean operational structure focused on core banking activities.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income and operating cash flow. With a disciplined approach to capital allocation, Washington Federal maintains a solid return on assets and equity. The bank’s capital efficiency is evident in its ability to fund operations and dividends without significant reinvestment needs, reflecting a mature and stable business model.

Balance Sheet And Financial Health

Washington Federal’s balance sheet is characterized by $2.38 billion in cash and equivalents, providing ample liquidity. Total debt of $3.32 billion is manageable relative to its asset base, indicating a conservative leverage profile. The bank’s financial health is further supported by its strong deposit base and low reliance on short-term borrowing, ensuring stability in varying economic conditions.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in revenue and earnings, driven by its regional focus and prudent lending practices. Washington Federal’s dividend policy is shareholder-friendly, with a dividend per share of $1.22, reflecting a commitment to returning capital. The bank’s growth trajectory is likely to remain moderate, aligned with its conservative risk appetite and market opportunities.

Valuation And Market Expectations

Washington Federal’s valuation reflects its stable earnings and regional market position. The market likely prices the stock based on its consistent profitability and dividend yield, with expectations of steady performance in a competitive banking environment. The bank’s valuation multiples are expected to remain in line with regional peers, given its balanced growth and risk profile.

Strategic Advantages And Outlook

Washington Federal’s strategic advantages include its regional focus, conservative lending practices, and efficient operations. The bank is well-positioned to navigate economic cycles, supported by its strong balance sheet and customer relationships. The outlook remains positive, with potential growth from organic lending and strategic acquisitions, though the bank’s conservative approach may limit aggressive expansion.

Sources

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