DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Bridgewater Bancshares, Inc. (BWB)

Financial Services | Banks - Regional

Today's Price

$20.92

Today's Fair Value

$22.25 +6.36%

Margin of Safety

+5.98%

Projected Value (5Y)

$35.84 +71.32%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.49% | CAGR (5y): 13.5%

Diluted Shares Growth Rate

Regression: -0.63% | CAGR (5y): -0.36%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.93x)

Discount Rate