Company Valuation: WSFS Financial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,384 2,792 2,789 3,129 3,020 4,017 - -
Change - 17.12% -0.1% 12.18% -3.48% 32.99% - -
Enterprise Value (EV) 2,384 2,792 2,789 3,129 3,020 4,017 4,017 4,017
Change - 17.12% -0.1% 12.18% -3.48% 32.99% 0% 0%
P/E 8.81x 13x 10.4x 12x 10.9x 12.1x 11.4x 10.5x
PBR 1.23x 1.27x 1.12x 1.2x 1.08x 1.42x 1.31x 1.27x
PEG - -0.3x 0.4x 52.8x 0.7x 0.4x 1.98x 1.18x
Capitalization / Revenue 5.5x 4.21x 2.75x 2.99x 2.83x 3.52x 3.39x -
EV / Revenue 0x 0x 0x 0x 0x 3.52x 3.39x -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.45x 8.21x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.52 0.56 0.6 0.6 0.66 0.77 0.8167 0.84
Rate of return 1.04% 1.24% 1.31% 1.13% 1.19% 0.98% 1.04% 1.07%
EPS 2 5.69 3.49 4.4 4.41 5.09 6.51 6.885 7.5
Distribution rate 9.14% 16% 13.6% 13.6% 13% 11.8% 11.9% 11.2%
Net sales 1 433.6 662.9 1,015 1,046 1,066 1,142 1,185 -
EBITDA - - - - - - - -
EBIT 1 236 410.8 456.7 408.7 438.8 475.2 489.4 -
Net income 1 271.4 222.4 269.2 263.7 287.3 336.2 330.2 327.8
Net Debt - - - - - - - -
Reference price 2 50.12 45.34 45.93 53.13 55.24 78.62 78.62 78.62
Nbr of stocks (in thousands) 47,568 61,587 60,732 58,898 54,676 51,091 - -
Announcement Date 24/01/22 26/01/23 25/01/24 27/01/25 26/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.08x - - 0.98% 401.67Cr
27.15x - - 2.02% 3.4TCr
7.36x - - 7.56% 1.19TCr
21.58x - - 0.53% 527.94Cr
13.41x8.42x29.14x1.65% 378.73Cr
6.84x - - 4.62% 372.26Cr
12.7x - - 0.74% 323.76Cr
12.5x - - 5.89% 317.94Cr
5.04x - - 2.06% 302.43Cr
10.93x - - 4.07% 267.52Cr
Average 12.96x 8.42x 29.14x 3.01% 748.68Cr
Weighted average by Cap. 18.37x 8.42x 29.14x 3.04%

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. WSFS Stock
  4. Valuation WSFS Financial Corporation