Western Alliance Bancorporation Financial Ratios — WABC34

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	3.16	12.36	17.04	17.82	15.34	14.92	15.8	18	17.73	15.76	22.17	21.47	13.09	12.71	13.89
Return on Assets (%)	0.48	1	1.36	1.49	1.56	1.65	1.73	2.01	2	1.6	1.95	1.71	1.04	1.04	1.12
Return on Capital (%)	3.46	7.2	10.32	11.08	11.48	12.11	12.2	14.04	14.91	13.45	16.56	11.2	5.58	5.8	6.83
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	19.66	33.02	42.49	48.34	49.91	51.94	54.96	53.71	54.84	50.23	59.35	52.95	36.46	32.04	34.75
Profit Margin (%)	12.3	23.73	33.54	36.21	37.5	37.36	39.59	45.87	45.31	40.88	47.52	42.54	28.21	25.46	27.89
Net Income to Common Margin (%)	5.97	22.49	33.12	35.87	37.35	37.36	39.59	45.87	45.31	40.88	47.33	42.03	27.71	25.05	27.53
Effective Tax Rate (%)	33.47	25.66	20.48	24.5	24.87	28.07	27.96	14.6	17.38	18.62	19.93	19.66	22.62	20.53	17.94
Dvd Payout Ratio (%)	-53.07	- -	- -	- -	- -	- -	- -	- -	10.28	20	13.86	14.69	22.36	21.16	17.21
Sustainable Growth Rate (%)	4.84	12.36	17.04	17.82	15.34	14.92	15.8	18	15.91	12.61	19.1	18.32	10.16	10.02	11.5

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	390	230	383	431	360	448	767	595	472	634	1,849	6,710	7,747	6,617	6,476
ST Debt	278	120	29	180	150	80	390	235	- -	5	35	4,325	6,227	3,137	3,848
LT Debt	112	110	354	251	210	368	377	360	472	629	1,814	2,385	1,520	3,480	2,628
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.24	8.12	7.68	8.78	11.15	11	10.97	11.31	11.25	9.36	8.34	7.47	8.16	7.92	7.93
Long-Term Debt/Equity (%)	17.59	14.47	41.39	25.03	13.22	19.45	16.9	13.79	15.64	18.42	36.55	44.53	25.01	51.89	33.07
Long-Term Debt/Capital (%)	10.9	11.11	28.59	17.5	10.78	15.73	12.58	11.23	13.52	15.53	26.63	19.77	10.99	26.12	18.22
Long-Term Debt/Total Assets (%)	1.64	1.44	3.8	2.36	1.47	2.14	1.85	1.56	1.76	1.72	3.24	3.52	2.15	4.3	2.83
Total Debt/Equity (%)	61.3	30.27	44.76	43.03	22.64	23.68	34.4	22.78	15.64	18.56	37.26	125.28	127.46	98.66	81.5
Total Debt/Capital (%)	38	23.24	30.92	30.08	18.46	19.15	25.59	18.55	13.52	15.66	27.14	55.61	56.04	49.66	44.9
Total Debt/Total Assets (%)	5.7	3.02	4.11	4.06	2.52	2.6	3.77	2.58	1.76	1.74	3.3	9.91	10.93	8.18	6.98
Net Debt to Equity	36.96	3.33	9.05	26.61	8.53	8.64	15.7	3.71	-1.36	-62.05	23.98	102.35	98.59	35.22	34.23
Net Debt/Capital (%)	26.99	3.22	8.3	21.01	7.86	7.95	13.57	3.57	-1.34	-153.99	18.9	49.73	48.92	25.6	25.12
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.24	8.12	7.68	8.78	11.15	11	10.97	11.31	11.25	9.36	8.34	7.47	8.16	7.92	7.93
Long-Term Debt/Equity (%)	17.59	14.47	41.39	25.03	13.22	19.45	16.9	13.79	15.64	18.42	36.55	44.53	25.01	51.89	33.07
Long-Term Debt/Capital (%)	10.9	11.11	28.59	17.5	10.78	15.73	12.58	11.23	13.52	15.53	26.63	19.77	10.99	26.12	18.22
Long-Term Debt/Total Assets (%)	1.64	1.44	3.8	2.36	1.47	2.14	1.85	1.56	1.76	1.72	3.24	3.52	2.15	4.3	2.83
Total Debt/Equity (%)	61.3	30.27	44.76	43.03	22.64	23.68	34.4	22.78	15.64	18.56	37.26	125.28	127.46	98.66	81.5
Total Debt/Capital (%)	38	23.24	30.92	30.08	18.46	19.15	25.59	18.55	13.52	15.66	27.14	55.61	56.04	49.66	44.9
Total Debt/Total Assets (%)	5.7	3.02	4.11	4.06	2.52	2.6	3.77	2.58	1.76	1.74	3.3	9.91	10.93	8.18	6.98
CFO/Total Liabilities	2.3	0.28	0.69	0.4	1.74	1.83	2.12	2.64	3.02	2.03	-5.2	3.6	-0.51	-3.69	-3.16
CFO/CapEx	- -	- -	- -	- -	20.3	26.54	43.31	284.74	21.24	25.01	-38.24	15.92	-2.87	-32.72	-23.44
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	4,946	6,297	11,085	6,334	7,526	10,422	9,137
- Cash & Cash Equivalents	155	205	306	164	225	284	417	499	435	2,672	516	1,043	1,576	4,096	3,596
+ Preferred Equity and Hybrid Capital	141	141	141	71	- -	- -	- -	- -	- -	- -	295	295	295	295	295
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	293
+ Total Debt	390	230	383	431	360	448	767	595	472	634	1,849	6,710	7,747	6,617	6,476
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	1,637	-449	6,524	5,204	2,827	-230	2,244
Total Capital	1,027	990	1,238	1,432	1,952	2,339	2,997	3,209	3,488	4,047	6,812	12,066	13,825	13,324	14,422
Total Debt/Capital (%)	38	23.24	30.92	30.08	18.46	19.15	25.59	18.55	13.52	15.66	27.14	55.61	56.04	49.66	44.9
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.29	-1.41	0.28	1.29	2.74	-28.72	2.89
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.49	- -	3.45	2.09	1.1	- -	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.28	- -	- -	2.32	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.39	- -	- -	2.47	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	4,975	6,144	10,739	6,257	7,460	10,350	9,137
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	1,666	-603	6,178	5,127	2,761	-302	2,244
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	15.51	- -	59.45	46.43	25.09	- -	19.91
TTM Sales	256	306	343	409	518	695	822	950	1,102	1,239	1,892	2,485	2,561	3,094	3,474
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	142	19	58	38	220	281	384	541	718	670	-2,654	2,245	-329	-2,742	-2,679
TTM Free Cash Flow to Firm	142	19	58	38	210	270	375	539	684	643	-2,723	2,104	-443	-2,826	-2,793

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	7.27	9.55	-3.94	2.97	-16.84	-3.66	-3.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	1,637	-449	6,524	5,204	2,827	-230	2,244
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	43.6	26.92	65.79	56.49	17.91	56.05	62.91
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.49	- -	3.45	2.09	1.1	- -	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	9.92	12.09	11.92	5.97	10.49	13.27	9.49
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	9.58	8.78	11.61	8.34	6.36	9.28	8.99
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	9.92	12.09	14.65	10.58	10.52	13.27	10.42
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	9.23	5.48	7.76	5.97	2.81	8.08	7.37
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.64	1.84	2.37	1.25	1.3	1.63	1.24
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.58	1.34	2.31	1.75	0.79	1.14	1.18
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.64	1.84	2.92	2.22	1.3	1.63	1.36
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.53	0.84	1.55	1.25	0.35	0.99	0.96
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.82	2.02	3.32	1.96	1.89	2.25	1.75
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.76	1.47	3.24	2.74	1.14	1.58	1.66
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.82	2.02	4.08	3.47	1.89	2.25	1.92
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.69	0.92	2.16	1.96	0.51	1.37	1.36
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	4.5	4.94	5.64	2.51	2.91	3.32	2.61
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	4.34	3.59	5.49	3.5	1.76	2.32	2.48
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	4.5	4.94	6.93	4.45	2.91	3.32	2.87
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	4.18	2.24	3.67	2.51	0.78	2.02	2.03
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	6.9	9.14	-4.02	2.78	-22.66	-3.75	-3.39
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	6.66	6.64	-3.92	3.88	-13.73	-2.62	-3.21
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	6.9	9.14	-4.94	4.92	-22.71	-3.75	-3.72
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	6.42	4.14	-2.62	2.78	-6.08	-2.28	-2.63
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	7.02	6.93	-3.84	4.15	-10.21	-2.56	-3.1
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	7.27	9.55	-4.85	5.27	-16.88	-3.66	-3.59
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	6.77	4.33	-2.57	2.97	-4.52	-2.23	-2.54
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.33	- -	3.29	3.11	- -	- -	0.51
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.49	- -	4.79	4.06	1.11	- -	0.9
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.17	- -	1.41	2.09	- -	- -	0.06
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	46.88	59.4	101.01	56.51	66.8	92.01	81.07
High Price	- -	- -	- -	- -	- -	- -	- -	- -	46.88	59.4	124.16	100.14	66.95	92.01	88.95
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1,464	-2,175	6,233	7,718	-138	-3,364	1,764
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	1,637	-449	9,064	10,095	2,844	-230	3,132
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1,291	-3,892	2,659	5,202	-2,681	-4,304	197

Shares Outstanding	85	89	90	91	106	108	109	108	106	106	110	112	113	113	113
Diluted Weighted Avg Shares	84	85	89	90	98	107	108	108	106	103	106	111	112	112	113
Basic Weighted Avg Shares	83	85	88	89	97	106	107	108	106	103	106	110	111	112	112
Revenue per Share	3.08	3.61	3.89	4.58	5.32	6.56	7.67	8.82	10.43	12.02	17.9	22.53	22.98	27.68	31.02
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.18	0.81	1.29	1.64	1.99	2.45	3.04	4.05	4.72	4.91	8.47	9.47	6.37	6.93	8.54
Basic EPS from Cont Ops	0.4	0.89	1.31	1.67	2	2.45	3.04	4.05	4.72	4.91	8.51	9.58	6.48	7.05	8.85
Diluted EPS, GAAP	0.18	0.81	1.27	1.63	1.97	2.43	3.01	4.02	4.7	4.9	8.43	9.43	6.35	6.89	8.48
Diluted EPS from Cont Ops	0.4	0.88	1.3	1.66	1.98	2.43	3.01	4.02	4.7	4.9	8.46	9.55	6.47	7	8.79
Dividend per Share	0.08	0.04	0.02	0.02	0.01	- -	- -	- -	0.49	0.98	1.21	1.51	1.54	1.58	1.65
Cash Flow per Share	1.71	0.22	0.66	0.43	2.26	2.65	3.58	5.02	6.79	6.5	-25.11	20.35	-2.95	-24.53	-23.92
Free Cash Flow per Basic Share	1.71	0.22	0.66	0.43	2.15	2.55	3.5	5	6.47	6.24	-25.77	19.07	-3.97	-25.28	-24.95
Cash & Equivalents per Share	15.87	12.86	18.68	18.46	20.8	26.76	36.07	34.96	35.83	69.61	61.1	72.57	113.09	155.07	123.84
Book Value per Share	5.85	6.95	7.96	10.19	15	17.49	20.54	24.2	28.59	32.2	42.54	45.15	51.33	56.61	65.29
Tangible Book Value per Share	5.43	6.62	7.66	9.91	12.12	14.69	17.77	21.43	25.77	29.38	30.4	28.84	35.42	40.84	46.27

Western Alliance Bancorporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)