WCF Bancorp, Inc. Financial Ratios — WCFB Stock

Profitability (USD)

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Return on Common Equity (%)	- -	5.71	5.5	6.01	5.63	6.58	5.28	4.97	5.14	4.64	2.37	0.5	-0.41	0.81
Return on Assets (%)	- -	1.37	1.33	1.37	1.2	1.4	1.14	1.08	1.08	0.93	0.38	0.09	-0.09	0.17
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	5.57	- -	4.14	3.48	4.56	3.69	3.48	3.54	3.08	1.55	- -	-0.3	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	60	1.59	58.23	51.38	55.9	48.14	47.18	46.19	38.55	35.51	28.41	28.18	22.79
Operating Margin (%)	- -	60	- -	55.8	49.62	51.03	45.9	43.67	46.19	38.55	13.23	2.76	3.07	- -
Incremental Operating Margin (%)	- -	-2,100	-1,848.48	1,552.81	574.94	59.53	132.31	163.2	342.49	97.88	307.81	-341.86	68.07	47.83
Pretax Margin (%)	61.11	60	56.17	55.8	49.62	51.03	45.91	43.68	46.14	38.55	13.23	2.76	3.07	7.98
Profit Margin (%)	38.89	37.14	34.58	34.7	32.12	33.29	29.22	28.32	27.24	25.47	12.3	3.32	-3.5	7.3
Net Income to Common Margin (%)	38.89	37.14	34.58	34.7	32.12	33.29	29.22	28.32	27.24	25.47	12.3	3.32	-3.5	7.3
Effective Tax Rate (%)	36.36	38.1	38.43	37.82	35.26	34.77	36.35	35.15	40.97	33.93	6.97	- -	213.95	8.55
Dvd Payout Ratio (%)	71.43	61.54	60.13	49.05	52.24	50.83	67.48	88.66	- -	- -	107.41	356.51	-412.95	212.31
Sustainable Growth Rate (%)	- -	2.2	2.19	3.06	2.69	3.24	1.72	0.56	5.14	4.64	-0.18	-1.29	-2.08	-0.9

Credit (USD)

Credit Ratios API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Total Debt	- -	1	3	16	10	10	10	10	10	10	8	6	14	24
ST Debt	- -	- -	- -	8	10	10	2	1	- -	- -	- -	- -	- -	- -
LT Debt	- -	1	3	8	- -	- -	8	9	10	10	8	6	14	24
Total Debt/EBITDA	- -	0.57	55.57	7.51	5.1	4.02	4.96	5.16	5.22	7.19	7.04	5.87	14.99	33.96
Net Debt/EBITDA	- -	-6.81	-75.91	4.65	-0.46	-2.67	-3.07	-3.84	-2.02	-0.69	-0.26	-1.34	6.58	22.46
Total Debt/EBIT	- -	0.57	- -	7.84	5.28	4.4	5.2	5.57	5.22	7.19	18.89	60.41	137.41	- -
Net Debt/EBIT	- -	-6.81	- -	4.85	-0.48	-2.92	-3.22	-4.15	-2.02	-0.69	-0.71	-13.77	60.3	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	23.58	24.55	23.64	21.91	20.86	21.55	21.63	21.79	20.17	19.82	12.92	23.33	21.5	20.22
Long-Term Debt/Equity (%)	- -	5.19	14.32	39.23	- -	- -	36.19	38.27	48.86	52.13	54.86	19.07	49.24	86.42
Long-Term Debt/Capital (%)	- -	4.94	12.53	21.98	- -	- -	25.34	26.83	32.82	34.26	35.42	16.01	33	46.36
Long-Term Debt/Total Assets (%)	- -	1.28	3.39	8.59	- -	- -	7.83	8.34	9.85	10.33	7.08	4.45	10.59	17.47
Total Debt/Equity (%)	- -	5.19	14.32	78.45	45.44	43.46	42.81	42.67	48.86	52.13	54.86	19.07	49.24	86.42
Total Debt/Capital (%)	- -	4.94	12.53	43.96	31.24	30.29	29.98	29.91	32.82	34.26	35.42	16.01	33	46.36
Total Debt/Total Assets (%)	- -	1.28	3.39	17.19	9.48	9.37	9.26	9.3	9.85	10.33	7.08	4.45	10.59	17.47
Net Debt to Equity	-31.25	-61.9	-19.56	48.55	-4.13	-28.87	-26.5	-31.77	-18.87	-5.01	-2.06	-4.35	21.61	57.15
Net Debt/Capital (%)	-45.45	-162.5	-24.31	32.68	-4.31	-40.59	-36.05	-46.57	-23.26	-5.28	-2.11	-4.54	17.77	36.37
EBITDA	- -	2	- -	2	2	2	2	2	2	1	1	1	1	1
EBITDA-CapEx	- -	2	- -	2	2	2	2	2	2	1	- -	1	1	1
Operating Income (Loss)	- -	2	- -	2	2	2	2	2	2	1	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	23.58	24.55	23.64	21.91	20.86	21.55	21.63	21.79	20.17	19.82	12.92	23.33	21.5	20.22
Long-Term Debt/Equity (%)	- -	5.19	14.32	39.23	- -	- -	36.19	38.27	48.86	52.13	54.86	19.07	49.24	86.42
Long-Term Debt/Capital (%)	- -	4.94	12.53	21.98	- -	- -	25.34	26.83	32.82	34.26	35.42	16.01	33	46.36
Long-Term Debt/Total Assets (%)	- -	1.28	3.39	8.59	- -	- -	7.83	8.34	9.85	10.33	7.08	4.45	10.59	17.47
Total Debt/Equity (%)	- -	5.19	14.32	78.45	45.44	43.46	42.81	42.67	48.86	52.13	54.86	19.07	49.24	86.42
Total Debt/Capital (%)	- -	4.94	12.53	43.96	31.24	30.29	29.98	29.91	32.82	34.26	35.42	16.01	33	46.36
Total Debt/Total Assets (%)	- -	1.28	3.39	17.19	9.48	9.37	9.26	9.3	9.85	10.33	7.08	4.45	10.59	17.47
CFO/Total Liabilities	2.2	2.11	2.03	2.02	1.67	1.76	1.67	1.84	- -	- -	1.28	0.68	0.92	0.62
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.22	7.25	21.27	12.25
Altman's Z-Score	125.89	258.87	2.22	2.25	25.14	0.83	0.7	0.53	0.43	0.52	0.44	0.38	0.34	0.3

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Accounts Receivable Turnover	- -	5	4.95	5.24	5.98	7.2	7.19	7.92	9.77	8.43	6.93	7.94	7.68	7.17
Days Sales Outstanding	- -	73	73.8	69.7	61.04	50.69	50.76	46.11	37.36	43.31	52.68	45.98	47.51	50.89
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Market Capitalization	15,204	30,595	237	238	3,353	67	52	28	22	37	32	26	24	21
- Cash & Cash Equivalents	7	16	8	6	11	16	16	17	13	11	8	7	8	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	3	16	10	10	10	10	10	10	8	6	14	24
Enterprise Value	15,197	30,581	233	248	3,352	60	46	21	19	36	-5	-20	-13	-7
Total Capital	22	24	26	37	31	32	32	32	30	28	23	34	42	52
Total Debt/Capital (%)	- -	4.94	12.53	43.96	31.24	30.29	29.98	29.91	32.82	34.26	35.42	16.01	33	46.36
Total Debt / EV	- -	- -	0.01	0.07	- -	0.16	0.21	0.46	0.52	0.27	-1.61	-0.27	-1.11	-3.61
EV/Sales	4,221.3	8,737.34	64.38	66.12	904.98	13.92	11.21	5.33	4.65	10.34	- -	- -	- -	- -
EV/EBITDA	- -	14,562.23	4,040.12	113.56	1,761.42	24.9	23.28	11.3	10.07	26.83	- -	- -	- -	- -
EV/EBIT	- -	14,562.23	- -	118.49	1,823.94	27.28	24.42	12.21	10.07	26.83	- -	- -	- -	- -
EV/Cash Flow to Firm	9,497.94	20,387.13	158.94	164.59	2,482.21	42.12	33.13	14.14	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	9,497.94	20,387.13	158.94	164.59	2,482.21	42.12	33.13	14.14	- -	- -	- -	- -	- -	- -
Diluted Market Cap	15,527	30,317	233	217	3,385	67	52	28	22	37	18	24	23	20
Diluted Enterprise Value	15,520	30,303	228	228	3,384	60	46	21	19	36	18	23	29	36
EV per Share	3,602.82	7,226.06	54.81	58.39	895.76	15.91	12.07	5.64	4.96	9.6	- -	- -	- -	- -
TTM Sales	4	4	4	4	4	4	4	4	4	4	3	3	3	3
TTM EBITDA	- -	2	- -	2	2	2	2	2	2	1	1	1	1	1
TTM Operating Income	- -	2	- -	2	2	2	2	2	2	1	- -	- -	- -	- -
TTM Cash Flow to Firm	2	2	1	2	1	1	1	2	- -	- -	1	1	1	1
TTM Free Cash Flow to Firm	2	2	1	2	1	1	1	2	- -	- -	2	1	1	1

Multiples (USD)

Valuation Multiples API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Price/Free Cash Flow	9,704.37	20,211.34	158.92	144.39	2,506.19	46.71	38.07	18.9	- -	- -	7.85	33.29	22.98	27.15
EV/EBIT	- -	14,562.23	- -	118.49	1,823.94	27.28	24.42	12.21	10.07	26.83	- -	- -	- -	- -
Enterprise Value	15,197	30,581	233	248	3,352	60	46	21	19	36	-5	-20	-13	-7
Low Price	5,345.28	272	107.04	111.04	4.08	16	13.62	6.8	7.27	9.5	7.15	7.12	9.06	7.85
EV/Sales	4,221.3	8,737.34	64.38	66.12	904.98	13.92	11.21	5.33	4.65	10.34	- -	- -	- -	- -
EV/EBITDA	- -	14,562.23	4,040.12	113.56	1,761.42	24.9	23.28	11.3	10.07	26.83	- -	- -	- -	- -
Price/Earnings	10,922.67	22,950.6	186.13	167.16	2,800	46.37	44.06	25.17	20.5	41.66	45.78	221.67	- -	87.72
Price/Earnings Average	1,146,112,916.81	110,309,012.74	1,306,558.71	11,100.22	264.1	145.63	30.68	25.82	23.62	46.47	46.21	182.57	-205.64	98.58
Price/Earnings High	221,255,878,362.87	17,469,608,503.74	234,321,764.72	2,715,342.6	6,560	6,241.68	161.29	219.47	49.09	54.98	49.51	228.09	-240.61	109.01
Price/Earnings Low	16,197.82	863.49	356.8	331.46	12.75	42.11	43.94	22.67	25.05	40.18	44.53	157.83	-187.6	83.57
Price/Book Value	678.74	1,324.46	10.61	11.37	157.07	2.98	2.27	1.25	1.13	2	2.18	0.89	0.86	0.76
Price/Book Value Average	71,219,665.38	6,365,833.04	74,443.23	755	14.81	9.36	1.58	1.29	1.3	2.23	2.21	0.73	0.89	0.85
Price/Book Value High	13,748,880,577.1	1,008,155,256.31	13,350,849.78	184,688.9	367.98	401.36	8.32	10.93	2.71	2.64	2.36	0.91	1.05	0.94
Price/Book Value Low	1,006.54	49.83	20.33	22.55	0.72	2.71	2.27	1.13	1.38	1.93	2.13	0.63	0.82	0.72
Price/Tangible Book Value	678.74	1,324.46	10.61	11.37	157.07	2.98	2.27	1.25	1.13	2	2.19	0.89	0.86	0.76
Price/Tangible Book Value Average	71,219,665.38	6,365,833.04	74,443.23	755	14.81	9.36	1.58	1.29	1.3	2.23	2.21	0.73	0.9	0.86
Price/Tangible Book Value High	13,748,880,577.1	1,008,155,256.31	13,350,849.78	184,688.9	367.98	401.36	8.32	10.93	2.71	2.64	2.37	0.92	1.05	0.95
Price/Tangible Book Value Low	1,006.54	49.83	20.33	22.55	0.72	2.71	2.27	1.13	1.38	1.93	2.13	0.63	0.82	0.73
Price/Sales	4,247.7	8,524.51	64.37	58	899.45	15.43	12.88	7.13	5.58	10.61	5.63	7.35	6.91	6.4
Price/Sales Average	445,710,578.76	40,971,919.02	451,842.61	3,851.68	84.84	48.47	8.96	7.31	6.43	11.84	5.69	6.06	7.2	7.2
Price/Sales High	86,043,952,696.67	6,488,711,729.96	81,034,671.8	942,200.32	2,107.28	2,077.62	47.13	62.16	13.37	14	6.09	7.57	8.43	7.96
Price/Sales Low	6,299.15	320.73	123.39	115.01	4.1	14.02	12.84	6.42	6.82	10.23	5.48	5.24	6.57	6.1
Price/Cash Flow	9,557.33	19,890.52	158.92	144.39	2,467.03	46.71	38.07	18.9	- -	- -	14.31	37.88	24.06	29.37
Price/Cash Flow Average	1,002,848,802.21	95,601,144.38	1,115,549.34	9,587.91	232.69	146.7	26.5	19.39	- -	- -	14.44	31.2	25.1	33
Price/Cash Flow High	193,598,893,567.51	15,140,327,369.91	200,065,628.25	2,345,399.76	5,779.9	6,287.68	139.34	164.86	- -	- -	15.47	38.98	29.37	36.5
Price/Cash Flow Low	14,173.09	748.36	304.64	286.3	11.23	42.42	37.96	17.03	- -	- -	13.92	26.97	22.9	27.98
Price/Free Cash Flow Average	1,018,277,230.77	97,143,092.34	1,115,549.34	9,587.91	236.38	146.7	26.5	19.39	- -	- -	7.92	27.41	23.98	30.51
Price/Free Cash Flow High	196,577,335,275.68	15,384,525,251.72	200,065,628.25	2,345,399.76	5,871.64	6,287.68	139.34	164.86	- -	- -	8.49	34.25	28.05	33.74
Price/Free Cash Flow Low	14,391.14	760.43	304.64	286.3	11.41	42.42	37.96	17.03	- -	- -	7.64	23.7	21.87	25.87
EV/Sales Average	443,144,582.66	42,014,493.98	460,391.97	4,213.47	85.14	46.91	7.35	5.52	5.5	11.57	9.95	6.02	9.53	12.77
EV/Sales High	85,548,590,255.55	6,653,824,687.55	82,568,153.77	1,030,042.07	2,120.57	2,073.05	44.96	60.5	12.44	13.74	10.67	7.61	10.84	13.58
EV/Sales Low	6,260.94	324.8	124.52	128.44	3.88	12.5	11.17	4.62	5.89	9.97	9.59	5.15	8.86	11.6
EV/EBITDA Average	- -	70,024,156.63	28,892,286.61	7,236.36	165.72	83.92	15.27	11.7	11.91	30.01	28.03	21.18	33.82	56.01
EV/EBITDA High	- -	11,089,707,812.59	5,181,634,164.18	1,769,029.48	4,127.38	3,708.8	93.38	128.23	26.93	35.64	30.05	26.79	38.45	59.57
EV/EBITDA Low	- -	541.34	7,814.12	220.6	7.56	22.37	23.2	9.8	12.75	25.86	27	18.12	31.43	50.9
EV/EBIT Average	- -	70,024,156.63	- -	7,550.76	171.6	91.93	16.02	12.64	11.91	30.01	75.25	217.95	309.98	- -
EV/EBIT High	- -	11,089,707,812.59	- -	1,845,887.62	4,273.88	4,062.74	97.94	138.55	26.93	35.64	80.68	275.74	352.43	- -
EV/EBIT Low	- -	541.34	- -	230.18	7.83	24.5	24.34	10.59	12.75	25.86	72.49	186.55	288.07	- -
Last Price	3,604.48	7,229.44	55.84	56	896	17.62	13.66	7.55	5.95	9.85	7.35	10	9.52	8.24
High Price	73,014,444,032	5,502,926,848	70,296,535.04	909,639.68	2,099.2	2,371.84	50	65.84	14.25	13	7.95	10.29	11.62	10.24
Enterprise Value Average	1,595,320,498	147,050,729	1,663,676	15,793	315	203	30	22	22	41	32	20	32	40
Enterprise Value High	307,974,924,920	23,288,386,406	298,368,858	3,860,914	7,855	8,951	183	241	50	48	34	25	36	42
Enterprise Value Low	22,539	1,137	450	481	14	54	45	18	24	35	31	17	29	36

Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	3	3	3
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	2	2	2	2
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	2	2	2	2
Revenue per Share	0.85	0.85	0.87	0.97	1	1.14	1.06	1.06	1.07	0.93	1.3	1.36	1.38	1.29
EBITDA per Share	- -	0.51	0.01	0.56	0.51	0.64	0.51	0.5	0.49	0.36	0.46	0.39	0.39	0.29
Operating Income per Share	- -	0.51	- -	0.54	0.49	0.58	0.49	0.46	0.49	0.36	0.17	0.04	0.04	- -
Basic EPS, GAAP	0.33	0.32	0.3	0.33	0.32	0.38	0.31	0.3	0.29	0.24	0.16	0.05	-0.05	0.09
Basic EPS from Cont Ops	0.33	0.32	0.3	0.33	0.32	0.38	0.31	0.3	0.29	0.24	0.16	0.05	-0.05	0.09
Diluted EPS, GAAP	0.33	0.31	0.3	0.33	0.32	0.38	0.31	0.3	0.29	0.24	0.16	0.05	-0.05	0.09
Diluted EPS from Cont Ops	0.33	0.31	0.3	0.33	0.32	0.38	0.31	0.3	0.29	0.24	0.16	0.05	-0.05	0.09
Dividend per Share	0.24	0.19	0.18	0.16	0.17	0.19	0.21	0.27	- -	- -	0.17	0.16	0.2	0.2
Cash Flow per Share	0.38	0.36	0.35	0.39	0.36	0.38	0.36	0.4	- -	- -	0.51	0.26	0.4	0.28
Free Cash Flow per Basic Share	0.38	0.36	0.35	0.39	0.36	0.38	0.36	0.4	- -	- -	0.09	0.23	0.38	0.26
Cash & Equivalents per Share	1.66	3.66	1.78	1.47	2.83	4.27	4.16	4.49	3.56	2.82	10.34	20.07	19.9	20.2
Book Value per Share	5.31	5.46	5.27	4.93	5.7	5.91	6.01	6.03	5.26	4.93	3.36	11.26	11.1	10.84
Tangible Book Value per Share	5.31	5.46	5.27	4.93	5.7	5.91	6.01	6.03	5.26	4.93	3.35	11.24	11.08	10.82

WCF Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)