Projected Income Statement: TFS Financial Corporation

Forecast Balance Sheet: TFS Financial Corporation

Fiscal Period: September 2021 2022 2024 2025 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 10/28/21 10/27/22 10/30/24 10/30/25 - - -
Estimates

Cash Flow Forecast: TFS Financial Corporation

Fiscal Period: September 2020 2021 2022 2023 2024 2025
CAPEX 1 3.207 1.337 2.7 5.101 3.064 11.45
Change - -58.31% 101.94% 88.93% -39.93% 273.79%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 11/24/20 11/24/21 11/22/22 11/21/23 11/22/24 11/25/25
1USD in Million
Estimates

Forecast Financial Ratios: TFS Financial Corporation

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

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 31.65% 34.8% - 35.49% 36.46% 36.19% 38.34% 38.51%
EBT Margin (%) - 34.88% 34.43% - 36.02% 35.68% 37.52% 36.36% -
Net margin (%) - 28.23% 27.89% - 28.58% 28.29% 29.41% 29.21% 29.37%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.56% 0.51% - 0.47% 0.53% 0.58% 0.6% 0.63%
ROE - 4.77% 4.14% - 4.12% 4.74% 5.25% 5.5% 5.7%

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 - 1.122 1.13 1.13 1.13 1.13 1.17 1.275 1.27
Change - - 0.67% 0% 0% 0% 3.54% 8.97% -0.39%
Book Value Per Share 1 - 6.17 6.57 - 6.635 5.699 7.01 7.14 7.33
Change - - 6.48% - - -14.11% 23% 1.85% 2.66%
EPS 1 - 0.29 0.26 0.26 0.28 0.32 0.36 0.39 0.41
Change - - -10.34% 0% 7.69% 14.29% 12.5% 8.33% 5.13%
Nbr of stocks (in thousands) - 276,940 277,333 277,512 278,327 278,738 278,926 278,926 278,926
Announcement Date - 10/28/21 10/27/22 10/26/23 10/30/24 10/30/25 - - -
1USD
Estimates
2026 *2027 *
P/E 48.8x 45.1x
PBR 2.51x 2.46x
EV / Sales 14.1x 13.1x
Yield 6.66% 7.26%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
17.57USD
Average target price
19.00USD
Spread / Average Target
+8.14%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. TFSL Stock
  4. Financials TFS Financial Corporation