investorscraft@gmail.com

Intrinsic ValueWestern Alliance Bancorporation (WAL)

Previous Close$89.15
Intrinsic Value
Upside potential
Previous Close
$89.15

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

Western Alliance Bancorporation operates as a regional bank holding company, primarily serving commercial and consumer clients across the Western United States. The company generates revenue through a diversified portfolio of banking services, including commercial lending, treasury management, and wealth management, with a strong emphasis on relationship-driven banking. Its market position is bolstered by a focus on niche sectors such as technology, healthcare, and real estate, where it provides specialized financing solutions. Western Alliance differentiates itself through a high-touch service model and a disciplined underwriting approach, which has enabled it to maintain robust asset quality. The bank’s geographic concentration in high-growth markets, including Arizona, California, and Nevada, provides a competitive edge in capturing regional economic expansion. Its ability to cross-sell products and maintain low-cost deposits further strengthens its profitability and market share in a competitive banking landscape.

Revenue Profitability And Efficiency

Western Alliance reported revenue of $3.16 billion for FY 2024, with net income of $787.7 million, reflecting a disciplined approach to cost management and revenue diversification. The bank’s diluted EPS of $7.09 underscores its earnings power, supported by a lean operational structure and efficient capital deployment. Operating cash flow of $235.9 million highlights its ability to generate liquidity from core banking activities, with no significant capital expenditures reported.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a strong net interest margin and fee-based income, with a focus on high-yielding commercial loans. Its capital efficiency is evident in its ability to sustain profitability despite macroeconomic headwinds, supported by a low-cost deposit base and prudent risk management. The absence of capital expenditures further underscores its asset-light model and efficient use of resources.

Balance Sheet And Financial Health

Western Alliance maintains a solid balance sheet, with $4.1 billion in cash and equivalents providing ample liquidity. Total debt of $6.62 billion is manageable relative to its asset base and earnings capacity. The bank’s financial health is reinforced by its conservative leverage ratios and strong regulatory capital positions, ensuring resilience in varying economic conditions.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth in key markets, driven by organic loan expansion and strategic acquisitions. Its dividend policy, with a payout of $1.51 per share, reflects a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. This balanced approach supports both near-term shareholder returns and long-term growth initiatives.

Valuation And Market Expectations

Western Alliance’s valuation reflects its premium positioning within the regional banking sector, with investors pricing in its growth potential and disciplined risk management. Market expectations are anchored on its ability to sustain above-peer profitability metrics and capitalize on regional economic tailwinds.

Strategic Advantages And Outlook

The bank’s strategic advantages include its niche-focused lending approach, strong deposit franchise, and geographic presence in high-growth states. Looking ahead, Western Alliance is well-positioned to navigate interest rate volatility and economic uncertainty, with a focus on maintaining asset quality and expanding its fee-based revenue streams. Its outlook remains positive, supported by a resilient business model and opportunistic growth strategies.

Sources

10-K filing, 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