Projected Income Statement: Pathward Financial, Inc.

Forecast Balance Sheet: Pathward Financial, Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 10/27/21 10/27/22 10/25/23 10/23/24 10/21/25 - -
Estimates

Cash Flow Forecast: Pathward Financial, Inc.

Fiscal Period: September 2020 2021 2022 2023 2024 2025
CAPEX 1 65.9 64.03 438.9 449.9 276.8 214
Change - -2.85% 585.43% 2.52% -38.49% -22.67%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 11/30/20 11/23/21 11/22/22 11/21/23 11/26/24 11/25/25
1USD in Million
Estimates

Forecast Financial Ratios: Pathward Financial, Inc.

Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 37.5% 35.91% 34% 31.99% 33.32% 35.31% 34.6%
EBT Margin (%) - 28.45% 31.16% 25.85% 26.34% - 24.85% 27.94%
Net margin (%) - 25.77% 26.02% 22.88% 22.1% 22.05% 20.79% 22.22%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 2.22% 2.33% 2.33% 2.2% 2.46% 2.25% 2.47%
ROE - 16.53% 20.63% 24.86% 22.37% 23.44% 20.07% 21.6%

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 - 0.2 0.2 0.2 0.2 0.2 0.2 0.2
Change - - 0% 0% 0% 0% 0% 0%
Book Value Per Share 1 - 27.53 22.41 24.85 33.79 37.65 41.49 47.42
Change - - -18.6% 10.89% 35.98% 11.42% 10.21% 14.28%
EPS 1 - 4.38 5.26 5.99 6.62 7.87 7.88 9.597
Change - - 20.09% 13.88% 10.52% 18.88% 0.13% 21.79%
Nbr of stocks (in thousands) - 31,920 29,054 26,226 24,977 22,773 21,024 21,024
Announcement Date - 10/27/21 10/27/22 10/25/23 10/23/24 10/21/25 - -
1USD
Estimates
2026 *2027 *
P/E 11.2x 9.24x
PBR 2.14x 1.87x
EV / Sales 2.28x 2.15x
Yield 0.23% 0.23%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
88.64USD
Average target price
101.00USD
Spread / Average Target
+13.94%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CASH Stock
  4. Financials Pathward Financial, Inc.