DCF Calculator

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

West Bancorporation, Inc. (WTBA)

Financial Services | Banks - Regional

Today's Price

$29.22

Today's Fair Value

$21.74 -25.6%

Margin of Safety

-34.41%

Projected Value (5Y)

$35.02 +19.85%

Dividends Paid (5Y)

$5.70

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.89% | CAGR (5y): 2.65%

Diluted Shares Growth Rate

Regression: 0.53% | CAGR (5y): 0.6%

Dividend Growth Rate

Regression: 7.77% | CAGR (5y): 2.11%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.52x)

Discount Rate