Financials Northwest Bancshares, Inc.

Equities

NWBI

US6673401039

Banks

Real-time Estimate Cboe BZX 03:00:43 2024-04-29 pm EDT 5-day change 1st Jan Change
10.76 USD -0.60% Intraday chart for Northwest Bancshares, Inc. -2.40% -13.50%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,774 1,628 1,792 1,775 1,586 1,377 -
Enterprise Value (EV) 1 1,774 1,628 1,792 1,775 1,586 1,377 1,377
P/E ratio 16 x 20.5 x 11.7 x 13.3 x 11.8 x 15.4 x 11 x
Yield 4.39% 5.97% 5.65% 5.72% - 7.39% 7.39%
Capitalization / Revenue 3.86 x 3.11 x 3.52 x 3.34 x 2.89 x 2.6 x 2.4 x
EV / Revenue 3.86 x 3.11 x 3.52 x 3.34 x 2.89 x 2.6 x 2.4 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 1.31 x 1.05 x 1.13 x 1.19 x 1.02 x 0.89 x 0.87 x
Nbr of stocks (in thousands) 106,673 127,801 126,563 126,988 127,104 127,253 -
Reference price 2 16.63 12.74 14.16 13.98 12.48 10.82 10.82
Announcement Date 1/27/20 1/25/21 1/24/22 1/23/23 1/22/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 459.9 524 509 531.5 549.5 529.8 573.2
EBITDA - - - - - - -
EBIT 1 167.9 176.5 167.4 197.2 204.7 177.4 198.9
Operating Margin 36.52% 33.68% 32.88% 37.09% 37.25% 33.48% 34.7%
Earnings before Tax (EBT) 1 141.1 92.53 201.1 173.7 175.1 128.3 164.4
Net income 1 110.4 74.85 154.3 133.7 135 82.22 125.2
Net margin 24.01% 14.29% 30.32% 25.15% 24.56% 15.52% 21.84%
EPS 2 1.040 0.6200 1.210 1.050 1.060 0.7033 0.9833
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.7300 0.7600 0.8000 0.8000 - 0.8000 0.8000
Announcement Date 1/27/20 1/25/21 1/24/22 1/23/23 1/22/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 127.7 123.7 116.4 130.7 139.6 144.9 136.4 137.5 139 135.5 131.2 125.2 135.7 137.2 137.5
EBITDA - - - - - - - - - - - - - - -
EBIT 1 41.5 40.22 35.79 45.91 56.98 58.49 51.78 54.08 51.69 47.15 41.18 42.55 45.35 46.45 45.55
Operating Margin 32.51% 32.52% 30.76% 35.12% 40.83% 40.37% 37.96% 39.33% 37.2% 34.8% 31.38% 34% 33.43% 33.85% 33.12%
Earnings before Tax (EBT) 1 45.86 39.32 35.9 43.28 49.29 45.22 43.99 43.56 50.68 36.85 37.74 10.88 37.88 38.42 37.08
Net income 1 35.06 30.06 28.29 33.43 37.3 34.65 33.68 33.04 39.22 29.01 29.16 -3.016 28.86 29.26 28.14
Net margin 27.47% 24.3% 24.31% 25.57% 26.73% 23.91% 24.69% 24.03% 28.22% 21.42% 22.23% -2.41% 21.27% 21.32% 20.46%
EPS 2 0.2700 0.2400 0.2200 0.2600 0.2900 0.2700 0.2600 0.2600 0.3100 0.2300 0.2300 0.0200 0.2267 0.2317 0.2183
Dividend per Share 2 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 - 0.2000 0.2000 0.2000 0.2000 0.2000
Announcement Date 10/25/21 1/24/22 4/25/22 7/25/22 10/24/22 1/23/23 4/24/23 7/24/23 10/23/23 1/22/24 4/22/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 8.36% 4.72% 9.91% 8.8% 8.94% 7.53% 7.95%
ROA (Net income/ Total Assets) 1.07% 0.58% 1.08% 0.94% 0.95% 0.76% 0.82%
Assets 1 10,321 12,906 14,289 14,220 14,206 10,818 15,330
Book Value Per Share 2 12.70 12.10 12.50 11.70 12.20 12.10 12.40
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 1/27/20 1/25/21 1/24/22 1/23/23 1/22/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
10.82 USD
Average target price
11.4 USD
Spread / Average Target
+5.36%
Consensus
  1. Stock Market
  2. Equities
  3. NWBI Stock
  4. Financials Northwest Bancshares, Inc.