Wintrust Financial

WTFC US Financials Regional Banks
S&P 400
$152.16
+0.94%
Delayed · cached 15 min

Fair value analysis

WTFC
Wintrust Financial
FinancialsRegional Banks
$152.16
Close used for this calculation
$209.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability21/25
Returns14/25
Balance Sheet11/25
Efficiency16/25
Growth17/25
Good
Quality radar
62Prof.21/25Ret.14/25Eff.16/25B.Sht11/25Growth17/25

Consensus fair value

$209.16
Below FV
▲ +37.5% against the close used
Model range $107.64 – $270.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$107.64Fair value$209.16Bull$270.38
FairClose
52-week traded range
52W low $120.2452W high $166.90

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Wintrust Financial closed at $152.16, 27.3% below the consensus fair value of $209.16 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$236.32
+55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$168.17
+10.5%
√(22.5 × EPS × BVPS)
EPS=11.4, BVPS=110.26
P/E Fair Value
$228.00
+49.8%
EPS × 20x (sector P/E)
EPS=11.4, Sector P/E=20x
Peter Lynch (PEG)
$147.86
-2.8%
EPS × Growth% (PEG = 1 is fair)
EPS=11.4, g=13%
EV/EBITDA
$270.38
+77.7%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=1.19B
Dividend Discount (DDM)
$107.64
-29.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.99, r=10%, g=8%
Book Value (P/B)
$136.45
-10.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=110.26, ROE=11%, g=6%, r=10%
Reverse DCF
$152.16
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 13%
Margin of Safety
$158.12
+3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=210.83, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.