Discounted Cash Flow
Western Alliance Bancorporation
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $657.2m | $259.8m | $280.6m | 39.5% | $2.52 |
| 2017 | $784.7m (19.4%) | $325.5m (25.3%) | $383.8m (36.8%) | 41.5% (4.9%) | $3.12 (23.8%) |
| 2018 | $915.9m (16.7%) | $435.8m (33.9%) | $541.0m (40.9%) | 47.6% (14.7%) | $4.16 (33.3%) |
| 2019 | $1.0b (13.6%) | $499.2m (14.5%) | $717.8m (32.7%) | 48.0% (0.8%) | $4.86 (16.8%) |
| 2020 | $1.2b (12.2%) | $506.6m (1.5%) | $670.2m (-6.6%) | 43.4% (-9.5%) | $5.06 (4.1%) |
| 2021 | $1.5b (32.7%) | $899.2m (77.5%) | $-2.7b (-496.0%) | 58.1% (33.7%) | $8.72 (72.3%) |
| 2022 | $2.2b (43.1%) | $1.1b (17.6%) | $2.1b (179.3%) | 47.7% (-17.8%) | $9.74 (11.7%) |
| 2023 | $98.6m (-95.6%) | $722.4m (-31.7%) | $-442.9m (-121.0%) | 732.7% (1435.8%) | $6.55 (-32.8%) |
| 2024 | $68.0m (-31.0%) | $787.7m (9.0%) | $-2.8b (-538.0%) | 1158.4% (58.1%) | $7.14 (9.0%) |
| 2025 | $135.8m (99.7%) | $969.0m (23.0%) | $-2.8b (1.2%) | 713.5% (-38.4%) | $8.79 (23.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.