investorscraft@gmail.com

Intrinsic ValueWaFd, Inc. (WAFD)

Previous Close$32.62
Intrinsic Value
Upside potential
Previous Close
$32.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Washington Federal, Inc. operates as a regional bank holding company primarily serving the Western United States through its subsidiary, Washington Federal Bank. The company generates revenue through a traditional banking model, offering commercial and consumer lending, deposit services, and wealth management. Its loan portfolio is diversified across residential mortgages, commercial real estate, and business loans, with a focus on conservative underwriting standards. Washington Federal maintains a strong regional presence, leveraging its community-oriented approach to compete against larger national banks while emphasizing personalized customer service and operational efficiency. The bank’s market position is reinforced by its disciplined risk management and stable deposit base, which supports steady net interest income. Its geographic footprint spans eight states, with a concentration in urban and suburban markets where demographic trends support loan demand. Washington Federal’s conservative growth strategy prioritizes organic expansion over aggressive acquisitions, allowing it to maintain strong asset quality and capital ratios relative to peers.

Revenue Profitability And Efficiency

For FY 2024, Washington Federal reported revenue of $721.8 million and net income of $200.0 million, translating to a diluted EPS of $2.50. The company’s operating cash flow stood at $439.2 million, reflecting efficient liquidity management. With no reported capital expenditures, the bank demonstrates a lean operational structure, focusing on core banking activities rather than significant infrastructure investments. This disciplined approach supports consistent profitability metrics.

Earnings Power And Capital Efficiency

Washington Federal’s earnings power is underpinned by its net interest margin, driven by a balanced loan portfolio and stable deposit funding. The bank’s capital efficiency is evident in its ability to generate robust operating cash flow relative to its equity base. With a conservative leverage profile, the company maintains ample capacity to support loan growth and absorb potential credit losses without straining capital reserves.

Balance Sheet And Financial Health

The bank’s balance sheet reflects $2.38 billion in cash and equivalents against $3.32 billion in total debt, indicating a prudent liquidity position. Washington Federal’s asset quality remains sound, with low non-performing loan ratios. Its capital structure is well-balanced, with sufficient reserves to meet regulatory requirements and sustain dividend payments while retaining earnings for future growth.

Growth Trends And Dividend Policy

Washington Federal has demonstrated steady growth through organic loan expansion and disciplined cost management. The company’s dividend policy is shareholder-friendly, with a $1.06 annual dividend per share, supported by stable earnings and a strong payout ratio. Future growth is likely to be driven by selective lending opportunities and potential market share gains in its core regions, rather than aggressive expansion.

Valuation And Market Expectations

The bank’s valuation reflects its stable earnings profile and conservative risk management. Market expectations are likely anchored to its ability to maintain net interest margins in a potentially rising rate environment, as well as its capacity to sustain dividend payouts without compromising capital adequacy. Investor sentiment may be influenced by regional economic trends impacting loan demand and credit quality.

Strategic Advantages And Outlook

Washington Federal’s strategic advantages include its regional focus, conservative underwriting, and efficient operations. The outlook remains positive, with the bank well-positioned to navigate economic cycles due to its strong balance sheet and disciplined growth strategy. Potential risks include interest rate volatility and competitive pressures, but the company’s proven resilience suggests continued stability in the medium term.

Sources

10-K, company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount