DCF Calculator

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

Bankwell Financial Group, Inc. (BWFG)

Financial Services | Banks - Regional

Today's Price

$65.94

Today's Fair Value

$41.47 -37.11%

Margin of Safety

-59.01%

Projected Value (5Y)

$66.79 +1.29%

Dividends Paid (5Y)

$5.06

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.25% | CAGR (5y): 11.13%

Diluted Shares Growth Rate

Regression: 0.49% | CAGR (5y): 0.2%

Dividend Growth Rate

Regression: 13.82% | CAGR (5y): 5.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.97x)

Discount Rate