Financials Western Alliance Bancorporation

Equities

WAL

US9576381092

Banks

Market Closed - Nyse Other stock markets 04:00:02 2026-03-06 pm EST			5-day change	1st Jan Change
73.91 ^USD	-8.46%		-7.98%	-12.09%

Mar. 06	Financials Down on Stagflation, Private-Credit Fears - Financials Roundup	DJ
Mar. 06	Western Alliance Bancorporation - Special Call

Projected Income Statement: Western Alliance Bancorporation

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	1,986	2,575	2,620	3,162	3,543	3,948	4,264	4,612
Change	-	29.61%	1.75%	20.71%	12.05%	11.44%	7.98%	8.17%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	1,122	1,384	1,144	1,137	1,431	1,756	1,958	-
Change	-	23.33%	-17.35%	-0.6%	25.87%	22.68%	11.52%	-
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	1,123	1,316	933.6	991.2	1,207	1,449	1,665	1,830
Change	-	17.2%	-29.06%	6.17%	21.79%	19.99%	14.97%	9.87%
Net income ¹	895.7	1,044	709.6	774.9	956.2	1,119	1,292	1,473
Change	-	16.61%	-32.06%	9.2%	23.4%	17.02%	15.45%	13.99%
Announcement Date	1/27/22	1/24/23	1/25/24	1/27/25	1/27/26	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	337	506.5	557	569.4	563.8	628.2	672.4	710.2	712.2	669.3	716.2	682.2	728.8	771.8	823.1	838.4	778	845.9	938.2	980.9	935.3	973.9	1,014	1,025	1,009	1,057	1,096	1,104
Change	-	50.3%	9.97%	2.23%	-0.98%	11.42%	7.04%	5.62%	0.28%	-6.02%	7.01%	-4.75%	6.83%	5.9%	6.65%	1.86%	-7.2%	8.73%	10.91%	4.55%	-4.65%	4.13%	4.08%	1.15%	-1.64%	4.77%	3.72%	0.77%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	202	277.4	317.1	325.9	307.2	351.1	358.1	367.8	351.6	282.1	290	220.3	247	285	285.7	319.4	277.6	331.2	393.8	428.7	379.3	423.9	453.3	472.5	448.3	488.6	504.8	513.2
Change	-	37.33%	14.31%	2.78%	-5.74%	14.29%	1.99%	2.71%	-4.4%	-19.77%	2.8%	-24.03%	12.12%	15.38%	0.25%	11.8%	-13.09%	19.31%	18.9%	8.86%	-11.51%	11.76%	6.93%	4.24%	-5.13%	9.01%	3.3%	1.66%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	234.4	276.2	302.4	310	298.2	323.6	329.6	364.7	184.6	260.1	277.9	211	231.8	247.9	252.1	259.4	246.4	291.3	313.8	355.7	301.8	351.5	386.8	403.6	384.9	421.3	438	442.8
Change	-	17.83%	9.49%	2.51%	-3.81%	8.52%	1.85%	10.65%	-49.38%	40.9%	6.84%	-24.07%	9.86%	6.95%	1.69%	2.9%	-5.01%	18.22%	7.72%	13.35%	-15.15%	16.48%	10.04%	4.34%	-4.64%	9.45%	3.97%	1.1%
Net income ¹	192.5	223.8	236.9	242.5	236.9	257	260.8	289.8	139	212.5	213.4	144.7	174.2	190.4	196.6	213.7	195.9	227.2	250.2	282.9	237.4	271.7	298.2	311.7	295.5	324.4	336.8	339.3
Change	-	16.26%	5.85%	2.36%	-2.31%	8.48%	1.48%	11.12%	-52.04%	52.88%	0.42%	-32.19%	20.39%	9.3%	3.26%	8.7%	-8.33%	15.98%	10.12%	13.07%	-16.08%	14.44%	9.77%	4.53%	-5.21%	9.8%	3.82%	0.74%
Announcement Date	4/15/21	7/15/21	10/21/21	1/27/22	4/21/22	7/21/22	10/20/22	1/24/23	4/18/23	7/18/23	10/19/23	1/25/24	4/18/24	7/18/24	10/17/24	1/27/25	4/21/25	7/17/25	10/21/25	1/27/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Western Alliance Bancorporation

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	1/27/22	1/24/23	1/25/24	1/27/25	1/27/26	-	-	-

Estimates

Cash Flow Forecast: Western Alliance Bancorporation

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	26.8	69.4	141	114.3	83.8	114.3
Change	-	158.96%	103.17%	-18.94%	-26.68%	36.4%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	2/25/21	2/25/22	2/23/23	2/28/24	2/25/25	2/23/26

¹USD in Million

Estimates

Forecast Financial Ratios: Western Alliance Bancorporation

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	56.5%	53.76%	43.67%	35.96%	40.4%	44.47%	45.93%	-
EBT Margin (%)	-	56.53%	51.12%	35.64%	31.35%	34.07%	36.69%	39.06%	39.68%
Net margin (%)	-	45.09%	40.57%	27.09%	24.51%	26.99%	28.34%	30.3%	31.93%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	1.83%	1.62%	1.03%	0.99%	1.12%	1.13%	1.19%	1.13%
ROE	-	21.39%	20.24%	14.9%	14%	15.3%	14.42%	14.62%	14.34%
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	-	1.2	1.42	1.45	1.49	1.56	1.627	1.636	1.85
Change	-	-	18.33%	2.11%	2.76%	4.7%	4.27%	0.6%	13.06%
Book Value Per Share ¹	-	43.78	46.47	52.81	58.24	67.2	75.94	86.13	97.45
Change	-	-	6.14%	13.64%	10.28%	15.38%	13%	13.42%	13.15%
EPS ¹	-	8.67	9.7	6.54	7.09	8.73	10.25	11.87	13.42
Change	-	-	11.88%	-32.58%	8.41%	23.13%	17.41%	15.83%	13.07%
Nbr of stocks (in thousands)	-	103,242	108,012	108,574	109,069	108,654	108,479	108,479	108,479
Announcement Date	-	1/27/22	1/24/23	1/25/24	1/27/25	1/27/26	-	-	-