WAFD INC (WAFD)
National Commercial Banks · Financial Services · $2.7B
Intrinsic Value (Consensus)
$43.12
Current Price
$36.96
Margin of Safety
+16.7%
16.7% Below Intrinsic Value
Value: $43
Price: $37
Valuation Model Estimates
Current Price: $36.96
DCF (Discounted Cash Flow)
$45.01
Graham Number
$49.35
Earnings Power Value
$25.53
Relative Value (P/E)
$52.60
Dividend Discount Model
$4.71
Consensus Value
$43.12
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.2%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
64
Profitability
15/25
Strength
17/25
Valuation
19/25
Growth
13/25
Key Financials
- EPS (TTM)
- $2.63
- EPS (Forward)
- $2.77
- Book Value
- $41.16
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 7.4%
- Debt/Equity
- —
- Revenue Growth
- 7.8%
- Earnings Growth
- 5.2%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance