Projected Income Statement: WesBanco, Inc.

Forecast Balance Sheet: WesBanco, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 25/01/22 24/01/23 23/01/24 22/01/25 27/01/26 - -
Estimates

Cash Flow Forecast: WesBanco, Inc.

Fiscal Period: December 2020 2022 2023 2024 2025
CAPEX 1 7.551 7.99 22.51 10.33 10.43
Change - - 181.68% -54.11% 0.95%
Free Cash Flow (FCF) 1 - - - - -
Change - - - - -
Announcement Date 26/02/21 27/02/23 26/02/24 03/03/25 02/03/26
1USD in Million
Estimates

Forecast Financial Ratios: WesBanco, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 41.06% 39.63% 35.53% 34.49% 44% 44.33% 45.61%
EBT Margin (%) - 50.73% 39.62% 31.98% 30.3% 28.42% 42.22% 42.89%
Net margin (%) - 39.01% 30.5% 24.54% 23.14% 20.61% 31.53% 32.28%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 1.4% 1.08% 0.86% 0.81% 1.19% 1.25% 1.3%
ROE - 8.59% 7.23% 6.14% 5.52% 8.27% 8.76% 9.22%

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 - 1.32 1.37 1.41 1.45 1.49 1.524 1.56
Change - - 3.79% 2.92% 2.84% 2.76% 2.27% 2.38%
Book Value Per Share 1 - 40.91 38.55 40.23 39.54 39.64 41.6 44.11
Change - - -5.77% 4.36% -1.72% 0.25% 4.93% 6.05%
EPS 1 - 3.53 3.02 2.51 2.26 2.23 3.562 3.955
Change - - -14.45% -16.89% -9.96% -1.33% 59.75% 11.02%
Nbr of stocks (in thousands) - 63,230 59,156 59,368 66,872 96,045 96,181 96,181
Announcement Date - 25/01/22 24/01/23 23/01/24 22/01/25 27/01/26 - -
1USD
Estimates
2026 *2027 *
P/E 11.4x 10.2x
PBR 0.97x 0.92x
EV / Sales 3.6x 3.33x
Yield 3.76% 3.85%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
40.53USD
Average target price
40.44USD
Spread / Average Target
-0.23%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. WSBC Stock
  4. Financials WesBanco, Inc.