investorscraft@gmail.com

Intrinsic ValueWesBanco, Inc. (WSBCP)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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, primarily serving customers across the Mid-Atlantic and Midwest regions through its subsidiary, WesBanco Bank. The company generates revenue through a diversified mix of traditional banking services, including commercial and retail lending, deposit products, wealth management, and treasury services. Its market position is anchored in community-focused banking, leveraging localized expertise to compete against larger national banks while maintaining strong customer relationships. WesBanco’s revenue model relies on net interest income from loans and investments, supplemented by fee-based services such as trust and asset management. The bank has strategically expanded through acquisitions, enhancing its footprint in economically stable markets. Its competitive edge lies in personalized service, operational efficiency, and a conservative risk management approach, which positions it well in the mid-tier banking sector. The company continues to focus on organic growth and selective M&A to strengthen its regional presence.

Revenue Profitability And Efficiency

For FY 2024, WesBanco reported revenue of $600.2 million and net income of $151.5 million, reflecting a net margin of approximately 25.2%. Diluted EPS stood at $2.26, demonstrating solid profitability. Operating cash flow was $211.0 million, while capital expenditures were modest at $10.6 million, indicating efficient capital deployment. The bank’s ability to maintain healthy margins amid interest rate fluctuations underscores its disciplined cost management and revenue diversification.

Earnings Power And Capital Efficiency

WesBanco’s earnings power is supported by a stable net interest margin and a growing fee-based income stream. The company’s capital efficiency is evident in its ability to generate consistent returns while managing risk. With $568.1 million in cash and equivalents, WesBanco maintains ample liquidity to support lending activities and strategic initiatives, ensuring sustained earnings growth without overleveraging its balance sheet.

Balance Sheet And Financial Health

The company’s balance sheet remains robust, with total debt of $1.47 billion against cash and equivalents of $568.1 million. WesBanco’s conservative leverage ratio and strong liquidity position reflect prudent financial management. The bank’s asset quality metrics are sound, with low non-performing assets, indicating effective credit risk controls and a resilient loan portfolio.

Growth Trends And Dividend Policy

WesBanco has demonstrated steady growth through both organic means and acquisitions. The company’s dividend policy is shareholder-friendly, with an annual dividend of $1.69 per share, offering a yield that aligns with regional bank peers. This reflects a commitment to returning capital while retaining sufficient earnings for reinvestment in growth opportunities.

Valuation And Market Expectations

The market values WesBanco as a stable regional player with moderate growth prospects. Its valuation metrics are in line with peers, reflecting expectations of steady earnings growth and disciplined capital allocation. Investors likely appreciate its consistent dividend payouts and low volatility, though upside may be limited by its regional focus and competitive banking landscape.

Strategic Advantages And Outlook

WesBanco’s strategic advantages include its strong regional presence, diversified revenue streams, and conservative risk management. The outlook remains positive, with opportunities for growth in its core markets and potential accretive acquisitions. However, macroeconomic factors such as interest rate trends and regulatory changes could influence performance. The bank is well-positioned to navigate these challenges while delivering sustainable returns.

Sources

Company filings, 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