Western Alliance Bancorporation (WAL) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Western Alliance Bancorporation (US:WAL), trading at 81.25. In 2025, Western Alliance Bancorporation generated $5.28 Billion in revenue and -$2.79 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Western Alliance Bancorporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 81.25
- Recent Revenue (2025): $5.28 Billion
- Free Cash Flow (2025): -$2.79 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.