Company Valuation: WaFd, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,331 1,958 1,658 2,830 2,387 2,662 - -
Change - -15.99% -15.32% 70.68% -15.68% 11.55% - -
Enterprise Value (EV) 2,331 1,958 1,658 2,830 2,387 2,662 2,662 2,662
Change - -15.99% -15.32% 70.68% -15.68% 11.55% 0% 0%
P/E 14.4x 8.84x 6.89x 13.9x 11.5x 10.9x 10.7x 10.4x
PBR 1.22x 0.99x 0.78x 1.05x 0.86x 0.97x 0.91x -
PEG - 0.2x 0.71x -0.4x 2.21x 0.4x 5.03x 4x
Capitalization / Revenue 4.12x 2.96x 2.23x 3.92x 3.29x 3.37x 3.24x 3.12x
EV / Revenue 0x 0x 0x 0x 0x 3.37x 3.24x 3.12x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x - 0x 0x 7.51x 7.22x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.91 0.95 0.99 1.03 1.07 1.08 1.102 1.15
Rate of return 2.65% 3.17% 3.86% 2.96% 3.53% 3% 3.06% 3.2%
EPS 2 2.39 3.39 3.72 2.5 2.63 3.292 3.362 3.45
Distribution rate 38.1% 28% 26.6% 41.2% 40.7% 32.8% 32.8% 33.3%
Net sales 1 565.7 661 742.4 721.5 725.5 791.1 822.3 852.6
EBITDA - - - - - - - -
EBIT 1 233.2 302.4 - 273.3 298 354.4 368.6 -
Net income 1 173.6 221.7 242.8 185.4 211.4 247.2 246.6 256.6
Net Debt - - - - - - - -
Reference price 2 34.31 29.98 25.62 34.85 30.29 35.98 35.98 35.98
Nbr of stocks (in thousands) 67,946 65,324 64,730 81,219 78,792 73,995 - -
Announcement Date 10/14/21 10/13/22 10/17/23 10/17/24 10/16/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.93x - - 3% 2.66B
14.32x - - 1.74% 962B
13.48x - - 1.89% 441B
6.26x - - 4.95% 409B
12.94x - - 4.03% 363B
6.18x - - 4.99% 328B
6.64x - - 4.76% 296B
18.13x - - 2.34% 294B
12.21x - - 2.14% 270B
15.05x - - 2.63% 272B
Average 11.61x 3.25% 363.56B
Weighted average by Cap. 12.02x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WAFD Stock
  4. Valuation WaFd, Inc.