Projected Income Statement: FinWise Bancorp

Forecast Balance Sheet: FinWise Bancorp

Forecast Balance Sheet - FinWise Bancorp
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/23/22 1/25/23 1/29/24 1/30/25 1/29/26 - - -
Estimates

Cash Flow Forecast: FinWise Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.592 2.334 7.213 7.458 4.895 5.767
Change - 294.26% 209.04% 3.4% -34.37% 17.81%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 7/15/21 3/30/22 3/30/23 3/25/24 3/26/25 3/23/26
1USD in Million
Estimates

Forecast Financial Ratios: FinWise Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 63.03% 58.07% 46.87% 35.09% 46.17% 30.47% 19% 19.84%
EBT Margin (%) - 52.96% 40.8% 31.48% 20.87% 16.65% 6.96% 8.34% 8.95%
Net margin (%) - 39.57% 28.44% 23.08% 15.65% 12.31% 5.08% 6.37% 6.63%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 9.1% 6.4% 3.5% 2% 1.9% 1.02% 1.24% 1%
ROE - 39.2% 19.6% 11.9% 7.7% 8.9% 5% 6.7% 6.4%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - 9.04 10.95 12.41 13.15 14.15 14.9 15.9 16.75
Change - - 21.13% 13.33% 5.96% 7.6% 5.32% 6.67% 5.37%
EPS 1 - 3.27 1.87 1.33 0.93 1.13 0.6767 0.99 1.03
Change - - -42.81% -28.88% -30.08% 21.51% -40.12% 46.3% 4.04%
Nbr of stocks (in thousands) - 12,772 12,850 12,494 13,211 13,587 13,743 13,743 13,743
Announcement Date - 2/23/22 1/25/23 1/29/24 1/30/25 1/29/26 - - -
1USD
Estimates
2026 *2027 *
P/E 19.7x 13.5x
PBR 0.89x 0.84x
EV / Sales 0.99x 0.86x
Yield - -

EPS & Dividend

EPS & Dividend - FinWise Bancorp


Y-o-Y evolution of P/E

Valuation ratios - P/E - FinWise Bancorp
 
Trader
Investor
-
Global
-
Quality
ESG MSCI
-
MarketScreener Ratings - FinWise Bancorp
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
13.33USD
Average target price
16.33USD
Spread / Average Target
+22.53%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - FinWise Bancorp
  1. Stock Market
  2. Stocks
  3. FINW Stock
  4. Financials FinWise Bancorp