investorscraft@gmail.com

Intrinsic ValueWesBanco, Inc. (WSBC)

Previous Close$35.29
Intrinsic Value
Upside potential
Previous Close
$35.29

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

WesBanco, Inc. operates as a regional bank holding company, providing a comprehensive suite of financial services including commercial and retail banking, trust and wealth management, and insurance. The company primarily serves small to mid-sized businesses, professionals, and individual customers across the Mid-Atlantic and Midwest regions. Its revenue model is anchored in net interest income from loans and deposits, supplemented by fee-based services such as wealth management and payment processing. WesBanco differentiates itself through localized decision-making and community-focused banking, positioning it as a trusted partner in its markets. The bank maintains a competitive edge by leveraging its regional expertise and personalized customer relationships, which help mitigate the pressures of larger national competitors. Its diversified loan portfolio, spanning commercial real estate, residential mortgages, and consumer lending, provides stability amid economic fluctuations. WesBanco’s strategic acquisitions have expanded its footprint, reinforcing its presence in economically resilient markets.

Revenue Profitability And Efficiency

WesBanco reported revenue of $600.2 million for FY 2024, with net income of $151.5 million, reflecting a net margin of approximately 25.2%. Diluted EPS stood at $2.26, demonstrating steady profitability. Operating cash flow was $211.0 million, while capital expenditures totaled $10.6 million, indicating disciplined capital allocation. The bank’s efficiency ratio remains competitive, supported by its diversified revenue streams and cost management initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to generate stable net interest income, supported by a balanced loan portfolio and disciplined credit underwriting. WesBanco’s return on assets and equity metrics align with regional banking peers, reflecting efficient capital deployment. Its fee-based services, such as wealth management, contribute to earnings diversification, reducing reliance on interest rate fluctuations.

Balance Sheet And Financial Health

WesBanco maintains a solid balance sheet, with cash and equivalents of $568.1 million and total debt of $1.47 billion. The bank’s liquidity position is robust, supported by a strong deposit base. Its capital ratios remain above regulatory minimums, ensuring financial stability. The loan-to-deposit ratio is prudently managed, mitigating liquidity risks while supporting growth opportunities.

Growth Trends And Dividend Policy

WesBanco has demonstrated consistent growth through organic expansion and strategic acquisitions. The company pays a dividend of $1.46 per share, reflecting a commitment to shareholder returns. Its dividend payout ratio is sustainable, balancing reinvestment needs with income distribution. Future growth is expected to be driven by market penetration and operational efficiency improvements.

Valuation And Market Expectations

The bank’s valuation metrics, including P/E and price-to-book ratios, are in line with regional banking peers. Market expectations reflect cautious optimism, given WesBanco’s stable earnings and disciplined growth strategy. Investor sentiment is influenced by interest rate trends and regional economic conditions, which could impact near-term performance.

Strategic Advantages And Outlook

WesBanco’s strategic advantages include its regional focus, diversified revenue streams, and strong customer relationships. The outlook remains positive, with growth opportunities in underserved markets and fee-based services. Potential risks include interest rate volatility and competitive pressures, but the bank’s prudent risk management and capital strength position it well for sustained performance.

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