ENTERPRISE FINANCIAL SERVICES CORP

EFSC

CIK 0001025835 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$232M
↑+7.8% +$17Mvs FY2024 (Q4)
Operating Income
$231M
↑+7.7% +$16Mvs FY2024 (Q4)
Net Income
$55M
↑+12.2% +$6Mvs FY2024 (Q4)
Gross Profit
$232M
↑+7.8% +$17Mvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Poor
7/100
  • Profitability
    0Insufficient data
  • Liquidity
    0Insufficient data
  • Leverage
    0Insufficient data
  • Efficiency
    0Asset Turnover 0.05x (1.0+ = capital-efficient)
  • Growth
    43Revenue YoY +7.8% (10% = solid, 25%+ = elite)
  • Margin Trend
    0Insufficient data

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project EFSC's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

3%

Trailing 3-yr CAGR was -5.4%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$68.05
Total enterprise IV
$2.53B
Diluted shares
0.04B
Terminal PV
$1.79B (70% of total)
Year-5 FCF
$210M
YearProjected FCFDiscounted PV
+1$187M$170M
+2$193M$159M
+3$198M$149M
+4$204M$140M
+5$210M$131M
Terminal$2.88B$1.79B

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$12M
investment in PP&E
Dividends paid (TTM)
$45M
cash returned to holders
Stock buybacks (TTM)
$14M
share count reduction
Stock-based comp (TTM)
$13M
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$17.30B
everything owned
Total liabilities
$15.26B
everything owed
Stockholders' equity
$2.04B
shareholder claim

Recent performance · 63 quarters

Revenue↑+7.8% +$17M
$232M
Net Income↑+12.2% +$6M
$55M
Free Cash Flow↓-20.5% -$10M
$40M

Drill down