WaFd Inc. logo

WaFd Inc.

WAFD | NASDAQ
Chart Builder DCF Calculator
$32.08
-$0.21 (-0.65%)
Sep 22, 2026, 10:54 AM ET · Market open
TTM
Period Ending
Q2 2026
Mar 30, 2026
Q1 2026
Dec 30, 2025
Q4 2025
Sep 29, 2025
Q3 2025
Jun 29, 2025
Q2 2025
Mar 30, 2025
Q1 2025
Dec 30, 2024
Q4 2024
Sep 29, 2024
Q3 2024
Jun 29, 2024
Q2 2024
Mar 30, 2024
Q1 2024
Dec 30, 2023
Q4 2023
Sep 29, 2023
Q3 2023
Jun 29, 2023
Q2 2023
Mar 30, 2023
Q1 2023
Dec 30, 2022
Q4 2022
Sep 29, 2022
Q3 2022
Jun 29, 2022
Q2 2022
Mar 30, 2022
Q1 2022
Dec 30, 2021
Q4 2021
Sep 29, 2021
Q3 2021
Jun 29, 2021
Q2 2021
Mar 30, 2021
Q1 2021
Dec 30, 2020
Net Income
252.29M 243M 226.07M 226.61M 229.22M 188.86M 200.04M 189.11M 186.32M 236.37M 257.43M 280.61M 282.13M 265.56M 236.33M 215.31M 199.43M 194.95M 183.62M 165.59M 153.02M 144.52M
Depreciation & Amortization
-7.74M -36.19M 9.72M -49.08M -47.14M 200.55M 134.1M 201.45M 227.83M -738K 22.97M 32.32M 33.8M 57.72M 64.05M 54.98M 28.42M 32.65M 33.91M 39.91M 76.06M 33.85M
Stock-Based Compensation
11.62M 8.71M 8.52M 8.24M 8.43M 8.74M 9.18M 9.43M 9.07M 8.64M 7.91M 7.42M 6.99M 6.99M 6.81M 6.78M 6.7M 6.32M 6.38M 6.37M 6.5M 6.54M
Other Working Capital
-14.06M 11.78M -26.02M 69.12M 47.77M -65.64M 52.68M -22.38M -61.85M -10.64M -84.07M -80.68M -10.72M -2.53M -31.54M -36.74M -37.7M 14.72M 85.04M 85.62M 71.18M -20.32M
Other Non-Cash Items
1.7M 8.4M 8.3M 4.05M 3.51M 17.84M 14.6M 41.07M 47.71M 34.4M 39.5M 14.42M 7.23M 3.56M 2.17M 270K -2.21M -2.44M 515K 8.7M 21.64M 28.54M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-2.63M 24.09M -15.66M 86.38M 87.32M -37.58M 81.31M -15.57M -88.43M -20.55M -113.85M -106.63M -34.02M -26.1M -40.89M -41.18M -39.39M 15.64M 90.03M 84.07M 63.19M -26.27M
Operating Cash Flow
255.25M 248M 236.95M 276.19M 281.34M 378.4M 439.23M 425.49M 382.49M 258.12M 213.96M 228.14M 296.14M 307.72M 268.47M 236.16M 192.95M 247.12M 314.45M 304.63M 320.4M 187.18M
Capital Expenditures
-38.56M -32.7M -28.71M -24.13M -24.06M -22.93M -24.68M -21.33M -22.68M -21.04M -15.06M -14.3M -11.06M -11.24M -11.79M -13.43M -14.95M -23.86M -29.47M -34.05M -41.33M -35.39M
Cash Acquisitions
-5.4M -2M -360K -360K -2.55M 624.89M 624.5M 622.7M 624.1M -3.34M -2.59M -785K n/a n/a 2K -1.5M -1.5M -1.5M -1.5M n/a -33K -1.09M
Purchase of Investments
-2.03B -2.18B -1.75B -1.56B -1.26B -979.25M -600.45M -436.95M -529.09M -314.95M -388.98M -396.31M -782.01M -906.71M -783.3M -712.81M -132.42M -150.47M -530.23M -909.46M -1.43B -1.36B
Sales Maturities Of Investments
639.24M 637.02M 615.64M 582.01M 527.71M 659.54M 605.26M 567.04M 607.08M 425.79M 460.74M 508.98M 451.53M 506.6M 613.39M 676.06M 792.68M 923.48M 980.03M 1.09B 1.12B 1.18B
Other Investing Acitivies
940.35M 1.27B 841.78M 1.11B 2.91B 2.56B 2.68B 2.1B -511.31M -603.36M -1.43B -1.89B -2.26B -2.47B -2.31B -2.09B -2.02B -1.67B -998.58M -707.17M -1.11B -1.04B
Investing Cash Flow
-492.61M -315.53M -318.41M 103.29M 2.15B 2.84B 3.29B 2.83B 168.11M -516.91M -1.38B -1.8B -2.6B -2.88B -2.49B -2.14B -1.37B -924.34M -579.75M -562.99M -1.46B -1.26B
Debt Repayment
295M -431.5M -1.51B -2.1B -2.67B -2.53B -1.9B -1.24B 113.38M 800M 1.53B 2.05B 2.08B 1.36B 405M -250M -430M -893.79M -993.79M -863.79M -913.79M 336.19M
Common Stock Repurchased
-222.4M -156.54M -101.93M -73.34M -34.52M -13.42M -27.07M -26.83M -45.93M -45.8M -30.46M -30.5M -1.96M -2.02M -3.26M -143.79M -262.01M -350.92M -348.65M -208.08M -89.82M -79.36M
Dividend Paid
-97.24M -98.7M -99.26M -99.27M -98.96M -93.83M -88.89M -84M -79.06M -78.82M -78.42M -78.01M -77.57M -76.89M -76.2M -76.09M -76.11M -74.23M -72.25M -69.71M -67.04M -66.64M
Other Financial Acitivies
-300.13M -18.56M 66.97M 207.98M 100.12M -219.78M -309.55M -559.18M -151.76M 82.32M 44.52M 159.38M -523.33M 59.29M 490.96M 730.17M 1.57B 1.75B 1.77B 2.14B 2.74B 2.23B
Financial Cash Flow
-324.3M -705.3M -1.64B -2.06B -2.71B -2.86B -2.33B -1.91B -163.37M 757.7M 1.46B 2.1B 1.48B 1.34B 817.86M 261.66M 807.61M 727.15M 653.12M 1.29B 1.96B 2.42B
Net Cash Flow
-561.66M -772.82M -1.72B -1.68B -274.31M 362.96M 1.4B 1.35B 387.23M 498.91M 296.68M 532.22M -828.96M -1.23B -1.41B -1.64B -370.94M 49.93M 387.83M 1.03B 822.87M 1.35B
Free Cash Flow
216.69M 215.3M 208.25M 252.06M 257.28M 355.47M 414.55M 404.16M 359.82M 237.08M 198.89M 213.84M 285.08M 296.49M 256.68M 222.74M 178M 223.26M 284.98M 270.58M 279.07M 151.79M
Adj. Free Cash Flow
205.07M 206.59M 199.73M 243.83M 248.85M 346.73M 405.37M 394.74M 350.75M 228.44M 190.98M 206.43M 278.09M 289.5M 249.87M 215.96M 171.3M 216.94M 278.6M 264.21M 272.57M 145.25M
Maintenance CapEx
-26.85M -18.27M -16.71M -4.93M n/a n/a n/a n/a n/a n/a n/a n/a n/a -859.16K -859.16K -1.31M -5.81M -16.82M -25.21M -34.05M -41.33M -35.39M
Growth CapEx
-11.71M -14.43M -12M -19.2M -24.06M -22.93M -24.68M -21.33M -22.68M -21.04M -15.06M -14.3M -11.06M -10.38M -10.93M -12.11M -9.14M -7.03M -4.26M n/a n/a n/a
Owner Earnings
228.39M 229.73M 220.25M 271.26M 281.34M 378.4M 439.23M 425.49M 382.49M 258.12M 213.96M 228.14M 296.14M 306.86M 267.61M 234.85M 187.14M 230.29M 289.24M 270.58M 279.07M 151.79M

© 2026 bestshares.com. All rights reserved.