Webster Financial Corporation

Webster Financial Corporation

WBSยทNYSE

$72.14

-0.33%
Financial ServicesBanks - Regional

Webster Financial Corporation operates as the bank holding company for Webster Bank, National Association that provides a range of banking, investment, and financial services to individuals, families, and businesses in the United States. It operates through three segments: Commercial Banking, HSA Bank, and Retail Banking. The Commercial Banking segment provides lending, deposit, and cash management services; commercial and industrial lending and leasing, commercial real estate lending, equipment financing, and asset-based lending, as well as treasury and payment services; wealth management solutions to business owners, operators, and consumers; and trust, asset management, financial planning, insurance, retirement, and investment products. The HSA Bank segment offers health savings accounts, health reimbursement arrangements, flexible spending accounts, and commuter services that are distributed directly to employers and individual consumers, as well as through national and regional insurance carriers, consultants, and financial advisors. The Retail Banking segment provides deposit and fee-based services, residential mortgages, home equity lines, secured and unsecured loans, and credit cards to consumers. The company also offers online and mobile banking services. As of December 31, 2021, it operated 130 banking centers and 251 ATMs. The company was founded in 1935 and is headquartered in Stamford, Connecticut.

At a Glance

Live Snapshot
Market Cap$11.69B
EPS5.9200
P/E Ratio12.19
Earnings Date07/16/2026
Webster Financial Corporation

Webster Financial Corporation Fair Value Envelope

WBS ยท NYSE

Our analysis suggests that WBS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $72.14, this represents a potential HIDDEN relative to our calculated worth for Webster Financial Corporation.

Intrinsic Value
Current Price: $72.14

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.6B
+ Cash & Equivalents$2.4B
Firm Value$5.0B
- Debt$4.3B
Equity Value$726.0M
/ Shares Outstanding167,186,023B
DCF Value$4
OVERVALUED BY 94%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$779.9M
$574.8M
$423.6M
$312.2M
$230.1M
$169.6M
$125.0M
$92.1M
$67.9M
$50.0M
Maintenance CapEx
-$7.3M
-$5.4M
-$4.0M
-$2.9M
-$2.2M
-$1.6M
-$1.2M
-$863.0K
-$636.0K
-$468.8K
Owner Earnings
$772.6M
$569.4M
$419.6M
$309.3M
$227.9M
$168.0M
$123.8M
$91.3M
$67.3M
$49.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$715.3M
$488.2M
$333.1M
$227.3M
$155.1M
$105.9M
$72.2M
$49.3M
$33.6M
$23.0M
Terminal Value represents 15.1% of Enterprise Value