Slides
Page 1
1 EverBank + WaFd Stronger Together September 7, 2026
Page 2
2 This communication contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) with respect to the beliefs, plans, goals, expectations and estimates of WaFd, Inc. (“WaFd”) and EverBank Financial Corp (“EverBank”). Forward-looking statements are not a representation of historical information, but instead pertain to future operations, strategies, financial results or other developments. The words “believe,” “expect,” “anticipate,” “intend,” “target,” “plan,” “estimate,” “should,” “likely,” “will,” “going forward” and other expressions that indicate future events and trends identify forward-looking statements. Forward-looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, operational, economic and competitive uncertainties and contingencies, many of which are beyond the control of WaFd and EverBank, and many of which, with respect to future business decisions and actions, are subject to change and which could cause actual results to differ materially from those contemplated or implied by forward-looking statements or historical performance. Examples of uncertainties and contingencies include factors previously disclosed in WaFd’s reports filed with the U.S. Securities and Exchange Commission (the “SEC”), as well as the following factors, among others: (i) the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between WaFd and EverBank; (ii) the outcome of any legal proceedings that may be instituted against WaFd or EverBank, including potential litigation that may be instituted against WaFd or its directors or officers related to the proposed transaction or the definitive merger agreement between WaFd and EverBank; (iii) the timing and completion of the transaction, including the possibility that the proposed transaction will not close when expected or at all because required regulatory, shareholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated; (iv) the risk that any announcements relating to the proposed combination could have adverse effects on the market price of the common stock of WaFd; (v) the possibility that the anticipated benefits of the transaction will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where WaFd and EverBank do business; (vi) certain restrictions during the pendency of the merger that may impact the parties’ ability to pursue certain business opportunities or strategic transactions; (vii) the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; (viii) diversion of management’s attention from ongoing business operations and opportunities; (ix) reputational risk and potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; (x) WaFd’s and EverBank’s success in executing their respective business plans and strategies and managing the risks involved in the foregoing; (xi) currency and interest rate fluctuations; (xii) success of hedging activities; (xiii) material adverse changes in economic and industry conditions, including the availability of short and long-term financing; (xiv) general competitive, economic, political and market conditions; (xv) changes in asset quality and credit risk; (xvi) the inability to sustain revenue and earnings growth; (xvii) inflation; (xviii) customer borrowing, repayment, investment and deposit practices; (xix) the impact, extent and timing of technological changes; (xx) capital management activities; (xxi) other actions of the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency and the State of Washington; (xxii) legislative and regulatory actions and reforms; and (xxiii) other factors that may affect future results of WaFd and EverBank. We caution that the foregoing list of important factors that may affect future results is not exhaustive. Additional factors that could cause results to differ materially from those contemplated by forward-looking statements can be found in WaFd’s Annual Report on Form 10-K for the fiscal year ended September 30, 2025, and in its subsequent Quarterly Reports on Form 10-Q filed with the SEC and available in the “Investor Relations” section of WaFd’s website, www.wafdbank.com/about-us/investor-relations, under the heading “SEC Filings” and in other documents WaFd files with the SEC (available at www.sec.gov). All such factors, as well as other uncertainties and potential events, and the inherent uncertainty of forward-looking statements, should be considered carefully when making decisions with respect to WaFd and EverBank. Any forward-looking statements contained in this document represent the views of WaFd and EverBank only as of the date hereof and are presented for the purpose of assisting their respective shareholders and analysts in understanding WaFd’s and EverBank’s financial position, objectives and priorities and anticipated financial performance as at and for the periods ended on the dates presented, and may not be appropriate for other purposes. Neither WaFd nor EverBank undertakes to update any forward-looking statements, whether written or oral, that may be made from time to time by or on its behalf, except as required under applicable securities legislation. Statement Regarding Forward-looking Information
Page 3
3 In connection with the proposed transaction, WaFd intends to file relevant materials with the SEC, including a proxy statement on Schedule 14A. Promptly after filing its definitive proxy statement with the SEC, WaFd will mail the definitive proxy statement to each shareholder entitled to vote at the meeting relating to the proposed transaction. This communication does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval. SHAREHOLDERS OF WAFD ARE URGED TO READ, WHEN AVAILABLE, ALL RELEVANT DOCUMENTS (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO) FILED WITH THE SEC, INCLUDING WAFD’S PROXY STATEMENT, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT WAFD AND THE PROPOSED TRANSACTION. Investors and shareholders of WaFd will be able to obtain a free copy of the proxy statement as well as other relevant documents filed with the SEC without charge at the SEC’s website (http://www.sec.gov). Copies of the proxy statement and the filings with the SEC that will be incorporated by reference in the proxy statement can also be obtained, without charge, by directing a request to Brad Goode, WaFd, Inc., 425 Pike Street, Seattle, Washington 98101, telephone (206) 626-8178. Participants in the Solicitation WaFd, EverBank and certain of WaFd’s directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction under the rules of the SEC. Information regarding WaFd’s directors and executive officers is available in the proxy statement for its 2026 annual meeting of shareholders, which was filed with the SEC, and certain of its Current Reports on Form 8-K. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement and other relevant materials to be filed with the SEC when they become available. Free copies of these documents, when available, may be obtained as described in the preceding paragraph. Non-GAAP Financial Measures This communication contains certain non-GAAP financial measures that are not in accordance with U.S. generally accepted accounting principles (GAAP). WaFd uses certain non-GAAP financial measures to provide meaningful, supplemental information regarding its operational results and to enhance investors’ overall understanding of WaFd’s financial performance. The limitations associated with non-GAAP financial measures include the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. These disclosures should not be considered an alternative to WaFd’s GAAP results. Important Other Information
Page 4
4 Today’s Presenters Greg Seibly Chief Executive Officer Brent Beardall President, Chief Executive Officer Pat Rusnak Chief Financial Officer, Executive Vice President Kelli Holz Chief Financial Officer, Executive Vice President
Page 5
5 Transaction Overview
Page 6
6 Bringing and Together EverBank is a $47bn-asset, scaled digital bank with branches in Florida & California and deep national commercial lending expertise WaFd is a $28bn-asset, relationship-focused regional bank located in attractive Western U.S. markets Combined franchise is a $75bn-asset, multi-channel bank with scale, diverse products and a branch footprint in highly attractive markets Combination enhances both franchises, providing lending and funding diversification, accelerating profitability ramp and unlocking growth upside EverBank’s proven track record in commercial lending complements WaFd’s business banking strategy and accelerates the 2030 plan WaFd’s relationship-based banking provides attractive funding diversification to EverBank’s highly sticky digital deposits Together, the franchise is well positioned with the profitability, scale, products, channels and markets to be a high performing bank Source: Company filings; FactSet; S&P Global Market Intelligence Note: Financial data as June 30, 2026; Market data as of September 4, 2026; Pro forma metrics are represented at close and fully-synergized where applicable $75B Assets 74% Commercial Loans $58B Loans 45% 2027E Efficiency Ratio 15%+ 2027E ROATCE $59B Deposits 82% insured National, Scaled, Multi-channel Banking Franchise with Robust Profitability Key Highlights Significant Pro Forma Scale Combination Produces Strong Profitability and Diversification Highly financially compelling with meaningful EPS accretion and short TBV earnback
Page 7
7 A Merger That is Financially Compelling $865M+ Run-rate earnings (2) Highly accretive to WaFd EPS with robust earnings power and profitability ~29% 2027E EPS accretion (1) 15%+ 2027E ROATCE (1) Well-capitalized pro forma balance sheet 12.6% Total capital 8.1% Tier 1 leverage 9.8% CET1 Enhanced profitability drives short TBV earnback period and excess capital generation ~90bps+ Annual CET1 generation (4) 2.0 years TBV earnback period (3) (8.6%) TBV per share dilution Source: Company filings; FactSet; S&P Global Market Intelligence Notes: Financial data as of June 30, 2026; Market data as of September 4, 2026 1. Based on fully-synergized profitability metrics on a calendar year basis; 2. Represents net income to common; 3. TBV earnback period reflects crossover method; 4. Run rate organic CET1 generation before dividends; 5. See pages 29 and 30 Attractive Pricing Drives Strong EPS Accretion with Minimal Tangible Book Value Dilution and Short Earnback Enhanced ROATCE and EPS accretion support ~25–45% upside to current share price (5) 10.8x 8.9x 7.2x Highly Compelling Financial Returns Attractive Pricing 2027 Price / Earnings Price / TBVPS synergized 1.2x 1.1x ~90% pay-to-trade ratio
Page 8
8 + : Stronger Together Multi-channel, relationship-driven strategy pairing a regional bank with a national, digital and commercial lending franchise1 4 Experienced management team with significant integration experience and deep local and national expertise 6 Scarcity value underpinned by diverse business model, robust profitability, and scale in attractive markets7 c Scale, funding and asset deployment strategy to navigate a rapidly evolving banking environment3 5 + Strategically located in attractive, high-growth markets, serving clients locally and nationally2 Strong EPS accretion, return profile, and earnings power support robust growth and capital return Efficient cost structure and flexible funding model enable outperformance across economic cycles Bringing Together Complementary Institutions to Create a Highly Profitable and High-Growth Franchise
Page 9
9 Key Transaction Details Structure ⚫ WaFd, Inc. issues shares to EverBank Financial Corp stockholders ⚫ WaFd, Inc. will remain a publicly traded bank holding company, renamed EverBank Financial Corp under a new ticker – EVBK ⚫ WaFd will be the legal acquiror and EverBank will be the accounting acquiror (WaFd’s balance sheet will be subject to fair value accounting) ⚫ EverBank Financial Corp will be regulated by the Federal Reserve and EverBank, N.A. by the OCC Consideration ⚫ 100% common stock consideration ⚫ WaFd will issue 103.1mm shares(1) (107.7mm inclusive of options) in connection with the transaction ⚫ Pro forma shares: 177.1mm basic | 182.0mm diluted ⚫ Ownership split: 59.2% EverBank / 40.8% WaFd Brand Headquarters ⚫ Holding company: Bellevue, WA | Bank: Jacksonville, FL Board of Directors ⚫ 7 EverBank / 6 WaFd Directors ⚫ Chairman: Robert Radway | Directors include Greg Seibly and Brent Beardall Leadership: ⚫ Chief Executive Officer: Greg Seibly ⚫ President: Brent Beardall Conditions / approvals ⚫ Subject to receipt of WaFd shareholder approval ⚫ Approval of EverBank stockholders has been obtained ⚫ Subject to customary regulatory approvals ⚫ EverBank stockholders entitled to customary registration rights and have agreed to a phased lock up schedule over 12 months post closing(2) ⚫ Anticipated closing in 1Q’27 Source: Company filings; FactSet; S&P Global Market Intelligence Notes: 1. Number of WaFd shares to be issued at closing will depend on the number of fully diluted shares of WaFd as of closing (calculated using the treasury stock method based on the 10-day VWAP of the WaFd shares prior to closing) to target an ownership split of 59.2% to EverBank and 40.8% to WaFd; includes additional dilutive commitments; 2. Four-period lock up beginning at closing, with shares released 10% / 10% / 40% / 40% after 30 days, 90 days, 180 days and 12 months, respectively Regional ⚫ West region: WaFd ⚫ CA / FL: EverBank Holding company ⚫ EverBank Digital ⚫ EB Direct (pending) National ⚫ EverBank
Page 10
10 Scaled Presence in Highly Attractive Markets Creates Scarcity Value Strategically Located in High-Growth and Wealthy Markets CA ID NV NM CO WY UT Seattle AZ WA OR Olympia Portland Salem Boise Carson City San Francisco San Jose Los Angeles Long Beach San Diego Phoenix Las Vegas Santa Fe Salt Lake City Mesa MT (212) (42) Florida FL Tampa Miami West Palm Beach Jacksonville Naples Texas TX Dallas Austin Ft. Worth Sizable Growth Opportunity 3 of Top 5 MSAs with Most Middle Market Businesses(4) 24 MSAs with over 500k population 8 of Top 15 MSAs by Population 6 of Top 10 Growth States(2) 4th Largest Bank Holding Company Headquartered in Western U.S. (1) $105k HHI vs. $87k National Average(3) 254 total branches Source: S&P Global Market Intelligence; United States Census Bureau Note: 1. Includes banks with total assets less than $1 trillion; 2. As defined by population growth rate (2020–2026); 3. Company household income calculated as weighted average based on deposits by county, excludes EverBank headquarters; 4. Middle market businesses defined as companies with 100-499 employees
Page 11
11 Digital Regional National Composition Loans Deposits Complementary Multi-Channel Strategy Leveraging the Strength of Both Franchises Source: Company filings; S&P Global Market Intelligence Note: Financial data as of June 30, 2026; Percentages may not sum due to rounding Channel Overview Nationwide digital bank complementing strategic branch footprint providing durable funding and balance sheet resilience Relationship driven commercial lending focused on national industry verticals with attractive risk-adjusted returns Core, in-market relationship banking franchise built on WaFd’s 110-year history Regional 32% National 68% $58B Composition Regional 53% National 16% $59B Digital 30% ✓ Focused on relationship lending with attractive risk adjusted returns ✓ Low yield runoff portfolio remixing into higher yielding commercial loans ✓ Disciplined underwriting and risk tolerance ✓ Strategically located branch network ✓ Concierge level of service creates client loyalty ✓ Well-established digital bank, with an average customer tenure of 5+ years, provides stable funding
Page 12
12 74% Commercial Commercially Focused Bank with Diverse Deposit Funding – Unlocks Growth and Earnings Potential Multi-Faceted, Efficient Deposit Gathering Strategy Source: Company filings; S&P Global Market Intelligence Note: Financial data as of June 30, 2026; Percentages may not sum due to rounding 1. Includes EverBank Sterling loans allocated to C&I; 2. Includes accretion income Diversified National and Regional Lending Portfolio Underwritten with Commercial Expertise 82% FDIC-insuredYield on loans: 5.60%(2) Cost of deposits: 2.73% 43% 30% 16% 11% $59B Total Financial centers Commercial direct and specialty Other Consumer direct Larger balance sheet enables greater growth Reduces lending concentrations Diverse, sticky funding supports lending growth 16% 7% 11% 2% 6% 16% 4% 25% 12% $58B Total CRE C&I(1) Structured mortgage finance Legacy runoff Multi-family Corporate debt finance Residential C&D Consumer Lending Deposits Fund finance Lender finance
Page 13
13 Combination Accelerates WaFd’s Goals Source: Company filings; FactSet; S&P Global Market Intelligence Note: Financial data as of June 30, 2026; Market data as of September 4, 2026; Pro forma metrics are represented at close and fully-synergized where applicable Opportunity To Optimize The Balance Sheet Meaningful Cross-Sell Opportunities ENHANCE DEPOSIT FRANCHISE EXPAND COMMERCIAL LENDING ~15% ROATCE CURRENT STRATEGY 64% → 74% Commercial loans Advances evolution to a commercial bank ✓ 10% → 15%+ ROATCE Accelerates profitability journey ✓ 61% → 73% Non-time deposits Enhances digital capabilities and enhances funding flexibility ✓
Page 14
14 Senior Management with Deep Market Experience and Proven Track Record Greg Seibly Chief Executive Officer Board Director Brent Beardall President Board Director Leadership Structure Robert Radway Chairman Greg Seibly Chief Executive Officer >35 years Brent Beardall President 31 years BOARD OF DIRECTORS 7 6 MANAGEMENT TEAM25 years Senior Management Team Has Significant Integration Experience Combined Company Exhibits Culture of Excellence Pat Rusnak Chief Financial Officer >20 years Mercy Anne Martin Chief Risk Officer 29 years Kim Robison COO, Regional Banking >35 years Mark Baum General Counsel 26 years Seth Waller Chief Credit Officer 30 years 5-Star BauerFinancial Rating Awarded “Superior” 5-star rating for competitive rates and financial strength Best Internet Banks of 2025 Awarded Kiplinger’s Best Internet Banks of 2025 Award Best-in-State Bank Best Banks Recognized by Forbes among America’s Best Banks Recognized by Forbes among America’s Best Banks Source: Company filings 6 years years of experience
Page 15
15 Overview of Standalone EverBank
Page 16
16 EverBank at a Glance $46.7B Assets $37.7B Deposits $37.1B Loans & Leases $9.1B Cash & Securities 53% Adj. Efficiency Ratio (1) (2) 2.59% NIM (2) Digitally Led, Efficient Deposit Gathering Strategy Relationship Driven, National Commercial Lending Loan Mix Residential (5) Commercial Real Estate Commercial 20% 23% 57% 2Q26 0.45% Adj. NPAs / Assets (4) 0.02% NCOs / Avg. Loans Growth-Oriented, Profitability Focused Loans ($B) Since 2023, deposits grew 38% (11% CAGR) Since 2023, loans grew 41%, while yields increased by 56 bps ROAA Growth Profitability $26 $37 2023 2Q26 CAGR: 12% 0.28% 0.59% 0.71% 0.96% 2023 2024 2025 YTD 2026 Source: Company filings, EverBank management, S&P Global Market Intelligence Notes: Financial data as of June 30, 2026; Percentages may not sum due to rounding 1. Adjusted for one-time costs; 2.Reflects QTD; 3. Reflects tenure within digital bank; 4. Excludes government-insured pool buyout loans for which payment is insured by the government; 5. Residential includes consumer loans, HELOCs and EBOs; 6. C&I includes Life Lending, Public Finance and SBA lending Legacy Runoff Core Lending Lines Fund Finance Corporate Debt Finance Lender Finance Structured Real Estate Multi- family C&I (6) Equipment LendingLegacy Comm. Real Estate Residential Mortgage CRE Bridge The Premier, Multi-channel Specialty Commercial Bank With National Reach 32% 68% 2Q26 Origination Mix Structured Mortgage Finance 87% FDIC-Insured 5+ years Average Tenure (3) ~500,000 Deposit Accounts $55k Avg. Account Size $38B 27% 47% 13% 13% Financial Centers Consumer Digital Sweeps & Other Commercial & Specialty
Page 17
17 1% 2% (5%) (3%) (3%) (2%) (1%) 1% Digital Deposits Provide a Stable, Efficient and Scalable Source of Funding Digital Bank Pioneers with Long-Term Relationships ✓ Designed to deliver stable, durable funding ✓ Ability to quickly scale to fund loan growth ✓ Highly efficient with meaningful operating leverage ✓ Data-driven, targeted marketing approach creates cost effective acquisition Demonstrated Stickiness Through Macro Stress 1998 Digital Bank launch 5+ yrs Avg. tenure $17.7B Deposits ~370k Total Accounts <1.00% Monthly Attrition $48k Avg. Account Size During the bank liquidity panic (SVB), EverBank grew digital deposits while most mid-sized banks experienced deposit outflows Source: Company filings, EverBank management, S&P Global Market Intelligence Notes: Financial data as of June 30, 2026 1. EverBank reflects growth of direct bank deposits, KRX quartiles reflect growth in total deposits excluding brokered and re ciprocal deposits; 2. Represents the Nasdaq Regional Banking Index 2Q231Q23 KRX (2) Bottom quartile Middle quartile Top quartile QoQ Deposit Growth During the 2023 Liquidity Panic (1)
Page 18
18 EverBank’s Management Team Has Successfully Transitioned a Thrift to an Efficient Commercial Bank Source: Company filings, EverBank management Notes: Financial data as of June 30, 2026; Quarterly data reflects annualized figures; Percentages may not sum due to rounding 1. Residential excludes consumer loans, HELOCs and EBOs; 2. Includes shared services; 3. Net income to common Actions Taken Under New LeadershipHistory of EverBank Residential (1) CRE Asset-Backed Lending Structured Mortgage C&I IMPROVED ASSET MIX – LOAN PORTFOLIO MIX 2.09% 1.49% 2023 2Q26 RIGHT-SIZED EXPENSE BASE – NIX / ASSETS 0.28% 0.96% 2023 YTD 2026 ENHANCED PROFITABILITY – ROAA $760(2) $693 Equipment Financing 34% 26% 16% 11% 13% 18% 23% 31% 10% 4% 12% 2% $26B $37B 2023 2Q26 Consumer NIX($M) ✓ Changed its charter to a National Bank from a Thrift ✓ Expanded deposit client focus beyond TIAA customers ✓ Shifted focus to higher -yielding commercial loans ✓ Mortgage runoff supports the shift toward higher - yielding commercial lending ✓ Addition of 9 new lending verticals FULL COMMERCIAL BANK ✓ Accelerated de novo branch strategy to complement digital bank ✓ Reduced wholesale funding ✓ Significantly increased core deposit base DEPOSIT AND FUNDING OPTIMIZATION ✓ Acquired Primis Life Premium Finance ✓ Acquired Sterling Bank EXECUTION OF VALUE ENHANCING ACQUISITIONS Added diversified asset generation channels Business optimization & organic growth Servicing TIAA participants / exit of non- strategic verticals, including mortgage banking Results Under New Leadership Expanded branches in strategic locations outside Jacksonville Expanded bank strategy Received Bank charter Founded by Alliance Capital Partners 1994 2017 Sale to TIAA completed TIAA sold to private investors and rebranded EverBank 2023 $89 $398NI($M) (3) 89% CAGR Today Built an efficient, profitable and high-growth commercial bank Initial public offering of EverBank 2012
Page 19
19 2.05% 2.34% 2.62% 2.65% 2.74% 2.78% 2023 2024 2025 2026 2027 2028 85% 65% 61% 53% 51% 51% 2023 2024 2025 2026 2027 2028 $26.2 $29.5 $35.9 $38.6 $41.9 $43.5 2023 2024 2025 2026 2027 2028 0.28% 0.59% 0.71% 0.94% 0.98% 1.00% 2023 2024 2025 2026 2027 2028 $89 $186 $262 $394 $438 $486 2023 2024 2025 2026 2027 2028 Net Interest Margin Loans HFI ($B) Deposits ($B) $27.2 $31.6 $36.8 $40.2 $43.8 $45.7 2023 2024 2025 2026 2027 2028 Management ForecastActual Transformation is Driving Meaningful Improvement in Financial Performance ‘26 YTD: $199 ‘26 YTD: 0.94% ‘26 YTD: 2.58% ‘26 YTD: 53% ROAA (1) Net Income to Common ($M) (1) Efficiency Ratio (1) Source: EverBank management; S&P Global Market Intelligence 1. Not adjusted for one-time costs Q’2 annualized: $436 Q’2 annualized: 1.02% Q’2 annualized: 2.58% Q’2 annualized: 53% ‘26 YTD: $199 ‘26 YTD: 0.96% ‘26 YTD: 2.62% ‘26 YTD: 53%
Page 20
20 Financial Rationale
Page 21
21 Key Financial Assumptions Standalone earnings: ⚫ WaFd: Consensus earnings estimates through 2027(1) ⚫ EverBank: Management forecast through 2028, as reflected on slide 19 Cost savings: ⚫ $135mm annual run-rate pre-tax cost savings (~11% of the combined NIX); grown 3% annually ⚫ 40% phase-in during 2027, 100% phase-in by 2H 2028 Revenue synergies: ⚫ Not modeled in pro forma financial metrics; significant opportunities identified, including insurance and wealth(2) One-time costs: ⚫ $280mm pre-tax (for illustrative purposes, fully reflected in pro forma capital at closing) Credit mark: ⚫ $313mm (1.55% of WaFd’s projected gross loans at closing, 1.45x WaFd’s loan loss reserve at close) Fair value marks on WaFd: ⚫ ($601mm) pre-tax loan mark accreted 10 years using straight-line method ⚫ ($145mm) pre-tax securities mark accreted 4.5 years using straight-line method ⚫ $29mm pre-tax fixed assets mark amortized 40 years using straight-line method ⚫ $15mm pre-tax time deposits mark amortized 1 year using straight-line method ⚫ $3mm pre-tax other borrowings mark amortized 2 years using straight-line method ⚫ $105mm preferred equity mark CDI: ⚫ Core deposit intangible of $357mm, 2.8% of WaFd’s core deposits, amortized over 10 years using sum-of-years digits Other: ⚫ Company plans to enter into hedges to manage interest rate risk between announce and close ⚫ Outstanding EverBank options rolled into economic equivalent for the pro forma company ⚫ Pro forma metrics reflect illustrative January 1, 2027 closing date Source: Company filings; FactSet; S&P Global Market Intelligence Notes: 1. Based on mean analyst consensus estimates as of September 4, 2026; 2. Excludes TIAA depositors which, by agreement, may no t be solicited for wealth management services
Page 22
22 Overview of Cost Savings and Integration Timeline Source: EverBank management Notes: 1. Legal Day 1 Cost Synergies Schedule ($mm) ⚫ Defined key leadership roles and organizational structure to support post- close execution ⚫ Establishment of Integration Management Office (“IMO”) ⚫ Includes senior leaders from both organizations across operations, technology, HR, finance, legal & regulatory, communications, and project management ⚫ Provides clear accountability and decision-making authority across integration workstreams prior to close ⚫ Enables front-line teams to remain focused on customers while ensuring disciplined execution against key integration milestones ⚫ Launched 27 integration workstreams with designated business owners ⚫ Advanced key technology decisions including core, accounting and HR- related systems ⚫ Management team highly experienced with M&A integration Integration Plan $54 $108 $139 $135 $135 $139 2027E 4Q 2027 run-rate Realized cost synergiesAnnualized cost synergies Key Milestones Q1’27 H2’28 Q2’27 Q3’27 Q4’27 H1’28 Target close date(1) Core conversion date Integration completion target Core Conversion and Integration Timeline Summary of Cost Synergies $135M Compensation Technology & occupancy General & admin 11% of combined expenses 40% 100% % Phased in 2027E Mid-year 2028E run-rate
Page 23
23 0.95% 0.98% 1.10% ~1.15% $250 $438 $788 $865+ Net Income to Common ($mm) Efficiency Ratio ROATCE 10.5% 11.9% 15%+ Source: Company filings; EverBank management; FactSet Notes: Represents fully synergized metrics on a calendar year basis; WaFd standalone based on mean analyst consensus estimates as of September 4, 2026 Strong Financial Profile with an Efficient, Scalable Operating Model ROAA | 2027 20272027 | 2027 | 202820272027 | 2027 | 202820272027 | 2027 | 202820272027 55% 51% 45% ~45% 15%+ 2027E Pro Forma Financials and 2028E Targets target target target pro forma pro forma Net Interest Margin | 2027 | 202820272027 2.83% 2.74% 2.89% ~2.95% targetpro forma 1.49% 1.47% 1.65% ~1.45% Noninterest Expense / Assets | 2027 | 202820272027 targetpro forma pro formapro forma $3.37 $4.34 EPS | 2028 target
Page 24
24 Drivers of Earnings Power Source: Company filings; EverBank management; FactSet; S&P Global Market Intelligence Notes: Market data as of September 4, 2026; Financial data as of June 30, 2026; WaFd standalone based on mean analyst consensus estimates as of September 4, 2026; Metrics shown on a calendar year basis 1. Reflects after-tax metrics; 2. Includes interest rate mark accretion, AOCI amortization, swap cash flow and cost of cash on the restructuring charge; 3. Excludes TIAA depositors which, by agreement, may not be solicited for wealth management services Combination Unlocks Earnings Power Additional Upside Levers ⚫ Back-book redeployment — Redeploy low-yielding legacy assets into higher risk-adjusted return loans ⚫ Balance-sheet scale — A larger combined balance sheet expands underwriting capacity ⚫ Portfolio granularity & diversification — Greater loan granularity and sector diversification reduce concentration risk and create a platform to expand existing verticals ⚫ Up-market capability — Enhanced products and balance-sheet capabilities enable the combined franchise to serve larger, more sophisticated clients ⚫ Funding optimization — Flexibility to optimize funding mix across branch and digital channels ⚫ Expand insurance income — Cross-selling personal and commercial insurance across the combined franchise ⚫ Wealth cross-sell — WaFd's wealth management offering can be extended to EverBank’s affluent client base (3) ⚫ Capital return optionality — Robust capital generation affords flexibility for capital return alongside organic reinvestment Long-term targets: 15%+ ROATCE High-single digit core loan growth $250 $438 $100 $50 ($49) $788 NII & merger adjustments(1) (2) WaFd ’27E consensus net income EverBank ’27E net income Fully phased in synergies(1) CDI amortization Pro forma net income 10.5% 11.9% 15%+ | ’27E ROATCE $3.37 ~29% $4.34’27E EPS
Page 25
25 Strong Liquidity Position and Capital Provides for Balance Sheet Flexibility Source: EverBank management; FactSet; S&P Global Market Intelligence Note: For illustrative purposes, assumes all one-time costs are reflected in capital ratios at close Capital Framework ✓ Meaningful profitability drives excess capital generation , creating optionality for growth and returns ✓ Capital management priorities include supporting organic growth, maintaining dividend payout ratio and prudent share buybacks ✓ Preliminary estimate of capital impact with Basel III endgame proposal results in 125–140bps of additional capital ~20% Cash + Securities / Assets 25–35% Dividend Payout Ratio 10%+ CET1 8.0%+ Tier 1 Leverage Near to Medium Term Balance Sheet Targets Mid 90% Loan / Deposit Ratio Well Capitalized Balance Sheet at CloseBalance Sheet Position ✓ Neutral balance sheet positioning ✓ Multiple sources of readily available liquidity ✓ $15bn of residential mortgages running off providing incremental liquidity optionality over time ✓ Conservative liquidity management maintaining substantial capacity to support future growth ✓ 82% of deposits are FDIC -insured or collateralized , supporting a stable and resilient funding base 7.0% 9.8% 11.2% 12.6% 8.1% TCE / TA CET1 Tier 1 Capital Total Capital Tier 1 Leverage >10% CET1 1–2 quarters post-close
Page 26
26 Robust Risk Management with Solid Credit Quality Source: Company filings; S&P Global Market Intelligence Notes: Financial data as of June 30, 2026 1. Represents the Nasdaq Regional Banking Index; 2. Reflects bank level concentration Credit Performance ✓ Disciplined credit approach and conservative underwriting philosophy with strong collateral ✓ Demonstrated low credit losses across portfolio ✓ Consistently strong credit quality characterized by low net-charge offs ✓ Loan portfolio marked in purchase accounting 1.55% Credit Mark Credit Mark Adds to Robust Loss Absorbing Capacity 1.45x WaFd Reserves ACL Fair value mark Loss absorption capacity % of total loans 1.09% 0.77% 1.86% 342% 266% CRE Concentration (% of total capital) (2) Reduced Concentration Average NCOs / Average Loans since 2016 5bps (2bps) 13bps KRX (1) |
Page 27
27 Deep Diligence Conducted by Experts ⚫ [ ] Third-Party Diligence Partners Thorough Due Diligence Process with Deep Dive in Credit Mutual Diligence Focus Areas Diligence Done on EverBank Diligence Done on WaFd Credit and Underwriting Finance and Accounting Funding and Liquidity Regulatory Legal Risk Management Compliance Human Resources Corporate Real Estate Information Technology Branch Strategy Operations ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ $16.9bn Commercial loan balances 100% Criticized loans (special mention or worse) (3) $5.6bn Commercial loan balances 95% Criticized loans (special mention or worse) (3) Highly sophisticated investors with substantial M&A experience + Notes: 1. Represents loans of $40 million and above; 2. Represents loan of $15.5 million and above; 3. Represents criticized loans of $1.75 million and above 90% Large commercial loans (1) 90% Large commercial loans (2)
Page 28
28 Significant Value Creation
Page 29
29 0.50x 1.00x 1.50x 2.00x 2.50x 3.00x 6.0% 9.0% 12.0% 15.0% 18.0% 21.0% P/TBV 2027E ROATCE Illustrative P/TBV Versus ROATCE Regression Implied Value Creation Combined Company Positioned for Upside Source: Company filings; FactSet; S&P Global Market Intelligence Note: Financial data as of June 30, 2026; Market data as of September 4, 2026; Metrics shown on a calendar year basis 1. Represents banks in the Nasdaq Regional Banking Index; 2. Based on fully -synergized 2027E ROATCE Implied Valuation vs. Regional Bank Index(1): 2027E ROATCE vs. Price / Tangible Book Value (2) y = 12.68x – 0.16 R2 = 62% Illustrative Combined Company Tangible book value per share at close: $29.24 2027E ROATCE:(2) 15%+ Regression implied price / TBV: 1.79x Implied share price: $52.41 Implied upside to WaFd shareholders: ~44% Price / TBV at announcement 1.18x
Page 30
30 Illustrative Value Creation at Various P/E Multiples Source: Company filings; FactSet; S&P Global Market Intelligence Note: Financial data as of June 30, 2026; Market data as of September 4, 2026 1. Represents 2027E pro forma EPS multiplied by indicative P/E ratio; 2. 2027E fully synergized (2) '27E P/E KRX Median Metric 8.5x 9.5x 10.5x 11.5x 12.5x Illustrative P/E implied share price(1) $4.34 $36.89 $41.23 $45.57 $49.91 $54.25 Implied upside to WaFd share price $36.30 ~2% ~14% ~26% ~37% ~49% Implied pro forma price / TBVPS $29.24 1.26x 1.41x 1.56x 1.71x 1.85x (2)
Page 31
31 Compelling Investment Thesis ✓ Scaled, multi-channel banking with a strong presence in attractive, high-growth markets ✓ Highly complementary franchise with limited geographic and business overlap, mitigating execution risk ✓ Clear path to achieving stated financial earnings targets, delivering a compelling return profile ✓ Embedded earnings tailwind from low-yielding back-book runoff and redeployment into higher-yielding commercial loans ✓ Additional upside opportunities from insurance cross-sell and wealth management ✓ Strong credit profile underpinned by a fully-marked and thoroughly diligenced loan portfolio limits downside risk ✓ Experienced management team with a demonstrated integration track record Meaningful Value Creation Opportunity with Limited Downside Risk ~29% 2027E EPS accretion (1) ~500bps ROATCE improvement (2) 25–45% Implied share price upside (4) (8.6%) TBV dilution Source: Company filings; FactSet; S&P Global Market Intelligence Notes: Financial data as of June 30, 2026; Market data as of September 4, 2026 1. Based on fully-synergized profitability metrics on a calendar year basis; 2. In comparison to WAFD’s mean consensus estimates as of September 4, 2026; 3. TBV earnback period reflects crossover method; 4. See pages 29 and 30 2.0 years of earnback (3)
Page 32
32 Appendix
Page 33
33 Regional Channel: Relationship Banking in Highly Attractive Markets Source: Company filings; EverBank management; S&P Global Market Intelligence Notes: 1. 2025 financial services benchmark, a score of 70 or higher is considered “world class”, a score of 50 or higher is considered “excellent”, a score of 30 or higher is considered “very good”, a score of 0–30 is considered “good” ⚫ Serves as the bank’s core in-market relationship banking franchise with a 110-year history ⚫ Delivery primarily through 254 financial centers located across the Western U.S., Texas and Florida ⚫ Target middle market companies, small businesses, and consumers (deposits only) ⚫ Focused on fostering long-term, multi-product relationships and delivering concierge level of service ⚫ Offering includes lending, deposits, wealth management, insurance, business banking, SBA and treasury management ⚫ Accelerating transition toward commercially-focused bank through runoff of legacy residential mortgage exposure ⚫ Investments in customer service, usability and technology translate into “excellent” Net Promoter Scores(1) (58 versus peer median of 8) ⚫ Key opportunities: ⚫ Build further scale in Florida, Texas and California ⚫ Bring Insurance, Wealth and Business Banking capabilities to EverBank’s 42 financial centers Highlights 1 Overview $31.3B Deposits $18.2B Loans Brand: Scaling Established Western Commercial Markets With A Strong Footprint In High-Growth MSAs Florida FL Tampa Miami West Palm Beach Jacksonville Naples Texas TX Dallas Austin San Antonio Ft. Worth Houston (212) (42) Portland MT West region: CA/FL: Seattle WA Olympia CA ID NV NM CO WY UT AZ OR Salem Boise Carson City San Francisco San Jose Los Angeles Long Beach San Diego Phoenix Las Vegas Santa Fe Salt Lake City Mesa
Page 34
34 National Channel: Industry Lending with Attractive Risk-adjusted Returns Source: Company filings; EverBank management; S&P Global Market Intelligence Notes: 1. Represents average of 2024 and 2025 ⚫ Relationship driven, commercial lending across a diversified set of national industry verticals ⚫ Commitment to areas with potential to build scale and win without overextending across smaller business lines ⚫ Delivery through highly talented sales force with deep industry knowledge, providing tailored solutions ⚫ Focus on loans with attractive risk adjusted returns within industry verticals that have demonstrated low credit losses ⚫ Growth is led by thoughtful expansion in target products, geographic focus, and technology investments that drive differentiation ⚫ Key opportunity: ⚫ Further support lending channels with commercial and treasury management banking capabilities OverviewHighlights Core Lending Verticals 2 $9.6B Deposits $39.4B Loans Brand: 0.06% Average Annual NCO Rate(1) 5.82% Average Current Yield Asset-Backed Finance Full suite of product offerings across fund finance, corporate debt finance, lender finance Commercial Real Estate Lending Multifamily, CRE bridge (transitional, permanent multifamily, construction), structured real estate financing Structured Mortgage Finance Short-term revolving warehouse finance and MSR financing facilities to top tier non-bank lenders Corporate Lending & Specialty Finance Group Municipal critical infrastructure & tax-exempt revenue bonds tied to Community Improvement Districts Equipment Finance Expand partner program industry niches as well as capabilities for large equipment financing Energy Lending Targets mid-size operators in the upstream (Reserve Base Loans), mid-stream, and royalty-base lending
Page 35
35 Digital Channel: National Deposit Platform Built for Scale Source: Company filings; EverBank management ⚫ Nationwide digital bank complementing strategic branch footprint ⚫ Designed to deliver durable funding and long-term balance sheet resilience, serving as a differentiated source of scale and growth ⚫ Uses a data-driven and targeted marketing approach to create cost effective acquisition and retention ⚫ Capitalizes on key markets with voids or attractive pricing dynamics across the country ⚫ Enhances new client acquisition and strengthens existing client loyalty through competitive yields ⚫ Tailored to limit cross channel conflicts in Regional Bank markets Digital Bank Pioneers with Long-term RelationshipsHighlights 1998 Digital Bank launch 5+ yrs Avg. tenure 3 $17.7B Deposits Brand: EB Direct ~370k Total Accounts $48k Avg. Account Size
Page 36
36 70% 22% 7% 27% 47% 13% 10% 3% $38B 43% 30% 16% 7% 4% $59B Complementary, Diversified Business Model Source: S&P Global Market Intelligence Notes: Percentages may not sum due to rounding 1. Reflects bank level concentration; 2. Not inclusive of purchase accounting or merger-related adjustments; 3. Includes accretion income; 4. Includes Sterling loans allocated to C&I for EverBank Loan Portfolio Composition Deposit Breakdown + = $21B Commercial direct & specialtyConsumer direct OtherFinancial centers 5.34% 5.55% 5.60%(3)Yield Cost Sweeps 1.02% 0.88% 0.93%ACL / Loans 342% 187% 266%CRE Conc. (1) 0% 43% 28%NDFI (%) # of customers 87%% of FDIC insured / collateralized 2.36% 3.02% ~ 325,000 ~ 335,000 82% 2.73% ~ 660,000 75% Loan Portfolio Composition + = $20B $37B 12% 16% 25% 42% 4% $58B 1–4 familyMultifamily C&I(4)CRE C&D Consumer / other 9% 13% 20% 58% 17% 22% 34% 14% 11% 2% (2) (2)
Page 37
37 Investor Area of Focus: Non-Depository Financial Institution Loans Source: Company filings; EverBank management Notes: Percentages may not sum due to rounding FUND FINANCE (41%) ⚫ Launched in conjunction with TIAA sale ⚫ Led by fund finance industry leaders ⚫ Capital call/subscription, NAV hybrid facilities ⚫ Recently initiated syndication capabilities for larger, mandated facilities ⚫ No historical losses or criticized loans FUND FINANCE CORPORATEDEBTFINANCE LENDER FINANCE STRUCTURED MORTGAGE $15.9B LENDER FINANCE (10%) ⚫ Business launched 3Q’24 with hiring of team formerly from PacWest/CapitalSource / other banks ⚫ Credit facilities for non-bank lenders (consumer / small business), litigation finance and debt buyers ⚫ Robust collateral monitoring and cash monitoring and control features ⚫ No historical losses or criticized loans CORP DEBT FINANCE (25%) ⚫ Active in business since 2012 ⚫ Principally comprised of senior secured ABLs secured by highly diverse pools of first lien middle market loans ⚫ No material degradation due to recent private credit events ⚫ No historical losses or past due loans STRUCTURED MORTGAGE (23%) ⚫ Acquired business in 2012 from MetLife ⚫ Traditional mortgage warehouse and MSR financing facilities (75% and 25%, respectively) ⚫ Substantial majority are uncommitted facilities ⚫ No historical losses or criticized loans The NDFI portfolio reflects robust diversification Exposure spans multiple asset classes within verticals, mitigating concentration risk and enhancing resilience through cycles Asset-backed and secured by investor commitments or portfolio assets, reducing correlation to economic cycles No historical loan loss within the NDFI portfolio 28% of pro forma total loans
Page 38
38 Investor Area of Focus: Commercial Real Estate Loans Source: Company filings; EverBank management, S&P Global Market Intelligence Notes: EverBank balance includes structured real estate, DSCR and LTV excludes structured real estate; Percentages may not sum due to rounding 1. Reflects bank level total capital; 2. Not inclusive of purchase accounting or merger-related adjustments 14% 4% 63%15% 9% 9% ⚫ Well-diversified CRE portfolio focused on a granular, relationship-oriented lending approach ⚫ Portfolio focused on attractive, high-demand areas, including financing of essential housing in markets with growing reach across the West Coast ⚫ Brings together strong commercial underwriting expertise and disciplined credit cultures, as demonstrated by the portfolio's minimal historical loss experience ⚫ EverBank launched a new Bridge CRE lending group in 1Q26 focused on sponsor-backed senior financing opportunities for value-add and repositioning commercial real estate properties ⚫ Combination immediately addresses WaFd’s CRE concentration with pro forma CRE concentration well- below 300% CRE Overview Combination Creates a Well-balanced Portfolio % of total loans % of capital (1) Distribution by Property Type (%) $8B $8B $17B RetailWarehouse/Industrial OfficeMultifamily Other DSCR 21% 187% 1.6x 54% 38% 342% 1.3x 48% 27% 266% 1.4x 51%LTV 54% 13% 9% 4% 19% 58% 14% 9% 7% 12% 63% 15% 9% 9% 4% (2) | (1) (1) (1)
Page 39
39 EverBank Standalone Summary Income Statement $ in millions Noninterest IncomeProvisionsNet Interest Income 2.05% 2.34% 2.62% $730 $896 $1,121 $1,229 $1,335 2023 2024 2025 2026 2027 Net Interest Margin $15 $25 $62 $25 $54 2023 2024 2025 2026 2027 0.05% 0.09% 0.20% Provisions / Avg. loans $166 $87 $109 $99 $115 2023 2024 2025 2026 2027 Net Income to CommonPre-Provision Net RevenueNoninterest Expense $760 $643 $746 $706 $737 2023 2024 2025 2026 2027 $136 $341 $484 $622 $713 2023 2024 2025 2026 2027 $89 $186 $262 $394 $438 2023 2024 2025 2026 2027 19% 9% 9% Fee Income Ratio 2.09% 1.66% 1.73% NIX / Avg. Assets 0.49% 0.88% 1.12% PPNR / Avg. Assets 0.28% 0.59% 0.71% ROAA Source: Company filings; S&P Global Market Intelligence; EverBank management Notes: Metrics shown on a calendar year basis 1. TIAA retained the bank’s trust business, which was excluded in the sale to private investors in 2023; 2. Includes shared s ervices Management ForecastActual 2.65% 2.74% 0.07% 0.14% 7% 8% 1.51% 1.49% 1.32% 1.45% 0.94% 0.98% (2) (1)
Page 40
40 EverBank Standalone Summary Balance Sheet $ in billions Allowance for Loan and Lease LossesGross LoansCash and Securities $1.5 $0.7 $1.0 $0.7 $0.7 $9.2 $10.5 $9.7 $8.6 $9.0 2023 2024 2025 2026 2027 $26.2 $29.5 $35.9 $38.6 $41.9 2023 2024 2025 2026 2027 $0.2 $0.2 $0.3 $0.3 $0.4 2023 2024 2025 2026 2027 Common Equity Tier 1BorrowingsDeposits $27 $32 $37 $40 $44 2023 2024 2025 2026 2027 $4 $5 $5 $2 $2 2023 2024 2025 2026 2027 13.8% 11.0% 9.8% 10.4% 10.3% 2023 2024 2025 2026 2027 SecuritiesCash 25% 26% 21% Cash and Securities / Assets 96% 93% Loans / Deposits (2) 0.88% 0.80% 0.80% LLR / Gross Loans 86% 87% Deposits / Funding Borrowing / Funding Total Risk-Based Capital (1) Source: Company filings; S&P Global Market Intelligence; EverBank management Notes: Metrics shown on a calendar year basis 1. Includes Cash and Cash Equivalents and Investments less HTM & Other Investments; 2. Excludes loans held for sale 17.7% 14.6% 13.6%14% 13% 11% 98% 89% Management ForecastActual 18% 18% 96% 96% 0.89% 0.90% 94% 95% 6% 5% 14.2% 13.9%
Page 41
41 mm $ Pro forma tangible book value reconciliation $mm shares per share WaFd WaFd tangible common equity (MRQ) $2,279 74.0 $30.82 Six months of earnings and amortization 87 Standalone WaFd TCE at close $2,366 74.0 $31.97 Pro forma Standalone WaFd TCE at close $2,366 74.0 EverBank common equity at closing 3,541 Reversal of WaFd tangible common equity (2,366) Merger consideration for accounting purposes 2,697 103.1 EverBank transaction expenses (180) Goodwill created (523) Intangibles created (357) Pro forma TBVPS $5,178 177.1 $29.24 Accretion / (dilution) – $ ($2.74) Accretion / (dilution) – % (8.6%) Purchase Accounting Summary Source: Company filings; FactSet; S&P Global Market Intelligence Notes: WaFd earnings based on mean analyst consensus estimates as of September 4, 2026; Number of WaFd shares to be issued at closin g will depend on the number of fully diluted shares of WaFd as of closing (calculated using the treasury stock method based on the 10-day VWAP of the WaFd shares prior to closing) to target an ownership split of 59.2% to EverBank and 40.8% to WaF d; includes additional dilutive commitments; ¹ Deal value represents WaFd share price of $36.30 as of Friday September 4, 2026, and fully diluted shares Tangible book value reconciliation Goodwill calculation $mm Deal value¹ $2,697 WaFd tangible common equity at close $2,366 WaFd transaction expenses accrued at close (32) Reversal of DTLs related to intangibles 6 After-tax write up / (down) – HTM securities (78) After-tax net credit mark on loans (73) After-tax write up / (down) – net loans (445) After-tax write up / (down) – fixed assets 21 After-tax write up / (down) – derivatives 25 After-tax write down / (up) – time deposits 11 After-tax write down / (up) – borrowings 2 After-tax write down / (up) – Preferred 105 Adjusted WaFd tangible common equity at close $1,910 Purchase price $2,697 Adjusted tangible common equity (1,910) Core deposit intangible (357) Deferred tax liability on core deposit intangible 93 Goodwill created $523 preferred
Page 42
42 2027 WaFd standalone net income¹ $250 EverBank standalone net income 438 Combined net income $688 Cost synergies 40 Accretion / (amortization) of securities mark and AOCI 22 Accretion / (amortization) of loan mark 44 Accretion / (amortization) of deposit mark (11) Accretion / (amortization) of debt mark (1) Amortization of CDIs (after-tax) (48) Accretion / (amortization) of building mark 0.3 Other impacts² (5) Pro forma net income $729 Cost savings (fully synergized) 100 Pro forma net income (fully-synergized) $789 WaFd w eighted average diluted shares outstanding 74.3 Diluted shares issued to EverBank³ 107.7 Pro forma average diluted shares outstanding 182.0 Pro forma EPS $4.34 WaFd standalone EPS $3.37 Accretion / (dilution) ($) $0.97 Accretion / (dilution) (%) 28.8% Pro Forma Earnings per Share Accretion Source: Company filings; EverBank management; FactSet; S&P Global Market Intelligence Notes: Metrics shown on calendar year basis 1. Based on mean analyst consensus estimates as of September 4, 2026; 2. Other impacts include cost of cash, existing WaFd amortization expense; 3. Number of WaFd shares to be issued at closing will depend on the number of fully diluted shares of WaFd as of closing (calculated using the treasury stock method based on the 10-day VWAP of the WaFd shares prior to closing) to target an ownership split of 59.2% to EverBank and 40.8% to WaFd; includes additional dilutive commitments Earnings per share accretion
Page 43
43 + STRONGER TOGETHER