EN DE

Westpac Banking Corporation (WBC) Fair Value & Analysis

Financial Services · AU · Market cap A$125B

WB Westpac Banking Corporation WBC · AU
PriceA$38.53
Fair ValueA$26.31
Upside-31.7%
Quality60/100
Watch Westpac Banking Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 31.5% net margin
High debt · generates free cash flow
4.20% dividend yield
Trails peers (4/15)
Wide moat 66/100
Evidence: High Range A$19.73 – A$32.88 Share as image

Fair value as of: Jul 17, 2026

From 22 valuation models · updated 21 days ago

Share price +6.6% over the past month.

A solid business, but screening 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$32.88). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$42.11 A$15.50 Fair Value A$26.31 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range A$15.50 – A$42.11 · fair‑value band A$19.73 – A$32.88 · the A$38.53 price screens above the A$26.31 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Westpac Banking Corporation (WBC) currently trades at A$38.53, while our model-based Fair Value estimate is A$26.31, implying the stock looks roughly 31.7% overvalued today. We read business quality at 60/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Westpac Banking Corporation generated revenue of A$22.3B at a net margin of 31.5%. Revenue grew 1.5% year over year. It earns a return on equity of 9.8%. Net debt stands at A$232B. Fundamentals as of Jul 17, 2026

Our scenario range runs from A$19.73 (bear case) to A$32.88 (bull case); at A$38.53, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 16% fair-value upside, at -32%, WBC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF A$11.86 A$42.22 A$90.87 80
Residual Income A$18.48 A$20.37 A$30.18 76
Rev-Margin DCF A$16.00 A$38.88 74
All 22 models by family
DCF Models
FCF DCF A$11.53 A$42.78 A$93.19 38
Owner Earnings A$10.86 A$40.84 31
5Y Revenue Exit A$15.85 A$39.79 39
5Y EBITDA Exit A$20.92 A$45.92 41
5Y P/E Exit A$17.80 A$38.84 38
10Y Revenue Exit A$0.9400 A$19.66 A$45.47 36
10Y EBITDA Exit A$3.48 A$23.27 A$50.33 37
10Y P/E Exit A$2.45 A$21.05 A$44.72 35
Earnings-Based
Graham-Dodd A$13.76 A$51.56 A$69.73 54
Lynch FV A$12.44 A$17.77 A$23.10 50
PEG = 1.0 A$12.44 A$17.77 A$23.10 46
Multiples
P/E Multiple A$30.35 A$40.47 A$50.59 63
P/S Multiple A$25.80 A$34.40 A$43.00 58
P/B Multiple A$25.80 A$34.40 A$43.00 55
EV/EBIT A$3.73 A$16.96 A$30.20 53
EV/EBITDA A$8.05 A$19.06 54
EV/Revenue A$2.26 A$13.73 43
Asset-Based
NCAV (Graham) A$10.65 A$14.28 A$21.31 50
Growth DCF
Growth DCF A$11.86 A$42.22 A$90.87 80
Rev-Margin DCF A$16.00 A$38.88 74
Economic Profit
Residual Income A$18.48 A$20.37 A$30.18 76
Growth Earnings
Growth-Adj P/E A$22.28 A$31.82 A$41.37 68

Widest divergence: Growth Earnings (A$31.82) versus Asset-Based (A$14.28). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$22.3B
Revenue growth (YoY) +1.5%
Net margin 31.5%
Return on equity 9.8%
Free cash flow A$13.6B FY2025
P/E ratio 17.1
More key figures
Operating margin 50.4%
EPS (TTM) A$2.03
Dividend yield 4.4%
EPS growth (YoY) +5.4%
Net debt A$232B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 57 · Market factors (momentum, volatility) 60

Profitability 25
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 60
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Westpac Banking Corporation provides banking and other financial services in Australia, New Zealand, the Pacific Islands, Asia, the Americas, and Europe. It operates through the Consumer, Business & Wealth, Institutional, and New Zealand segments.

Full company description

Westpac Banking Corporation provides banking and other financial services in Australia, New Zealand, the Pacific Islands, Asia, the Americas, and Europe. It operates through the Consumer, Business & Wealth, Institutional, and New Zealand segments. The company offers bank accounts, home and personal loans, credit cards, international and travel banking services, insurance, superannuation, investments, share trading, margin lending, private banking, and online banking services; savings and transactions accounts, loans and finance, payment solutions, insurance for businesses, foreign exchange and international money transfer, commercial business and industry banking; bank guarantee, business digital wallet, business setup, and business term deposits; and corporate online banking, transaction banking, corporate and structured finance, and trade and supply chain finance services. It serves individuals and consumers; small to medium businesses and commercial and agribusiness customers; high-net-worth individuals; and corporate and institutional and government customers. The company was formerly known as Bank of New South Wales and changed its name to Westpac Banking Corporation in October 1982. Westpac Banking Corporation was founded in 1817 and is headquartered in Sydney, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Westpac Banking Corporation reported revenue of A$55.0B in FY2025 versus A$21.8B in FY2021, a compound +26.0%/yr. Reported net income was A$6.9B in FY2025, compounding +6.1%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$55.0B
Latest YoY
+1.3%
Avg. growth/yr (3Y)
+41.9%
Avg. growth/yr (5Y)
+26.5%
Avg. growth/yr (35Y)
+7.0%
Revenue +26.0%/yr
FY21 A$21.8B
FY22 A$19.3B
FY23 A$43.8B
FY24 A$54.3B
FY25 A$55.0B
Net income +6.1%/yr
FY21 A$5.5B
FY22 A$5.7B
FY23 A$7.2B
FY24 A$7.0B
FY25 A$6.9B

WBC screens 32% overvalued. Compare with JPMorgan Chase & Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Westpac Banking Corporation Fair Value". https://www.fairvalue-calculator.com/stock/WBC

Peer Group

Banks - Diversified · 47 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Below median
Fair Value upside −32% · Bottom 25%
Return on equity (TTM) 10% · Below median
Return on assets 1% · Below median
Net margin (TTM) 32% · Below median
Operating margin (TTM) 50% · Above median
Revenue growth 2% · Bottom 25%
Dividend yield (TTM) 4.2% · Above median
Debt / equity 2.38× · Higher than 75% of peers

Valuation Multiples vs Banks - Diversified median · lower = cheaper

P/E (TTM) 18.0× · Pricier than 75% of peers
P/B 1.21× · Cheaper than median
P/S (TTM) 3.96× · Pricier than median
P/FCF 6.5× · Pricier than median
EV/EBITDA 19.9× · Pricier than 75% of peers
PEG 1.25× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 36
FUTURE 8 · sector 25
PAST 39 · sector 42
HEALTH 0 · sector 52
DIVIDEND 84 · sector 67

VALUE 0: the price sits above our fair-value range.

Insider activity: 25/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
JPMorgan Chase & Co JPM $341.10 $278.99 -18%
Bank of America Corporation BAC $59.67 $55.89 -6%
China Construction Bank Corporation 601939 ¥10.16 ¥17.20 +69%
Industrial and Commercial Bank of China Limited 601398 ¥7.50 ¥13.44 +79%
HSBC Holdings HSBC $100.52 $84.67 -16%
Agricultural Bank of China Limited 601288 ¥6.37 ¥11.85 +86%
Royal Bank of Canada RY C$305.74 C$190.48 -38%
Bank of China Limited 601988 ¥5.88 ¥9.80 +67%
Wells Fargo & Company WFCS C$23.58 C$27.40 +16%
Banco Santander, S.A SAN 51.02 PLN 55.60 PLN +9%

Compare Westpac Banking Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Westpac Banking Corporation (WBC) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of A$26.31 versus a price of A$38.53, about −32% (overvalued).
What is the fair value of WBC?
Our model-based fair value for Westpac Banking Corporation is A$26.31 (as of Jul 17, 2026), built from audited fundamentals. The current price is A$38.53.
What is the quality score of WBC?
Westpac Banking Corporation has a Quality Score of 60/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Westpac Banking Corporation (WBC)?
Westpac Banking Corporation reported trailing-twelve-month revenue of about A$22.3B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of WBC?
The net profit margin of Westpac Banking Corporation is about 31.5%, meaning it keeps roughly 31.5% of revenue as net income. Based on the latest reported figures.
Does Westpac Banking Corporation pay a dividend?
Westpac Banking Corporation currently shows a dividend yield of about 4.37% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Westpac Banking Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.