Previous Close | $131.87 |
Intrinsic Value | $28.25 |
Upside potential | -79% |
Data is not available at this time.
Wintrust Financial Corporation operates as a diversified financial services holding company, primarily serving commercial and retail customers across the Chicago metropolitan area and select Midwest markets. Its core revenue model is driven by community banking, wealth management, and commercial lending, with a strong emphasis on relationship-based banking. The company differentiates itself through localized decision-making, personalized service, and a multi-bank structure that allows it to cater to niche markets while maintaining operational efficiency. Wintrust competes in a fragmented regional banking sector, leveraging its deep community ties and mid-market expertise to capture market share. Its strategic focus on commercial real estate lending, treasury management, and private banking positions it as a key player in its operating regions. The company has steadily expanded through organic growth and targeted acquisitions, reinforcing its presence in competitive urban and suburban markets. Wintrust’s ability to balance scale with local agility provides a distinct advantage in customer retention and cross-selling opportunities.
Wintrust reported $3.48 billion in revenue for FY 2024, with net income of $695 million, reflecting a disciplined approach to cost management and revenue diversification. Diluted EPS stood at $10.54, demonstrating consistent profitability. Operating cash flow of $722 million underscores efficient liquidity generation, while negligible capital expenditures highlight a capital-light business model focused on financial intermediation rather than physical infrastructure.
The company’s earnings power is anchored in its net interest margin and fee-based income streams, supported by a granular deposit base and disciplined underwriting. Capital efficiency is evident in its ability to generate robust returns without significant reinvestment needs, as seen in its high cash flow conversion and stable asset quality metrics.
Wintrust maintains a solid balance sheet, with $4.86 billion in cash and equivalents against $4.24 billion in total debt, indicating strong liquidity coverage. The conservative leverage ratio and diversified funding sources position the company well to navigate economic cycles, while its loan-to-deposit ratio remains within prudent limits.
Organic loan growth and strategic acquisitions have driven top-line expansion, complemented by a shareholder-friendly dividend policy. The $1.90 annual dividend per share reflects a sustainable payout ratio, balancing capital retention for growth with income distribution to investors.
Current valuation multiples suggest market confidence in Wintrust’s regional banking strategy and earnings stability. The stock trades at a premium to peers, likely pricing in its consistent execution and growth potential in core markets.
Wintrust’s localized expertise, diversified revenue mix, and acquisitive growth strategy provide resilience against macroeconomic headwinds. Near-term focus will likely center on integrating recent acquisitions and optimizing deposit costs, with long-term upside from Midwest economic tailwinds and digital banking initiatives.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |