DCF Calculator

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

First Western Financial, Inc. (MYFW)

Financial Services | Banks - Regional

Today's Price

$30.83

Today's Fair Value

$21.29 -30.94%

Margin of Safety

-44.81%

Projected Value (5Y)

$34.28 +11.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.88% | CAGR (5y): 10.8%

Diluted Shares Growth Rate

Regression: 4.19% | CAGR (5y): 4.57%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.85x)

Discount Rate