|
First Western Financial, Inc. (MyFW) DCF -Bewertung
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
First Western Financial, Inc. (MYFW) Bundle
Entdecken Sie den finanziellen Ausblick von First Western Financial, Inc. (MYFW) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen für Wachstum, Margen und Ausgaben ein, um den inneren Wert von First Western Financial, Inc. (MYFW) zu bestimmen und Ihre Anlagestrategie zu verbessern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64.6 | 97.3 | 96.7 | 1.5 | 82.7 | 93.3 | 105.3 | 118.8 | 134.1 | 151.3 |
| Revenue Growth, % | 0 | 50.5 | -0.64041 | -98.5 | 5591.53 | 12.84 | 12.84 | 12.84 | 12.84 | 12.84 |
| EBITDA | 10.4 | 34.2 | 28.5 | 30.8 | .0 | 33.7 | 38.1 | 42.9 | 48.5 | 54.7 |
| EBITDA, % | 16.03 | 35.13 | 29.52 | 2122.51 | 0 | 36.14 | 36.14 | 36.14 | 36.14 | 36.14 |
| Depreciation | 1.7 | 1.1 | 1.2 | 2.1 | 2.4 | 20.1 | 22.7 | 25.6 | 28.9 | 32.6 |
| Depreciation, % | 2.59 | 1.15 | 1.26 | 145.08 | 2.87 | 21.57 | 21.57 | 21.57 | 21.57 | 21.57 |
| EBIT | 8.7 | 33.1 | 27.3 | 28.7 | -2.4 | 32.3 | 36.4 | 41.1 | 46.3 | 52.3 |
| EBIT, % | 13.44 | 33.99 | 28.26 | 1977.43 | -2.87 | 34.56 | 34.56 | 34.56 | 34.56 | 34.56 |
| Total Cash | 137.5 | 192.7 | 441.7 | 196.5 | 254.4 | 93.3 | 105.3 | 118.8 | 134.1 | 151.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9.3 | 12.9 | 14.4 | 17.3 | 21.0 | 31.3 | 35.4 | 39.9 | 45.0 | 50.8 |
| Account Receivables, % | 14.38 | 13.27 | 14.86 | 1190.02 | 25.38 | 33.58 | 33.58 | 33.58 | 33.58 | 33.58 |
| Inventories | -92.1 | -169.1 | -401.5 | -213.8 | .0 | -74.7 | -84.2 | -95.1 | -107.3 | -121.0 |
| Inventories, % | -142.55 | -173.81 | -415.34 | -14714.59 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .3 | .5 | .4 | 1.1 | 3.8 | 15.5 | 17.5 | 19.8 | 22.3 | 25.2 |
| Accounts Payable, % | 0.46257 | 0.46566 | 0.36727 | 77.43 | 4.59 | 16.66 | 16.66 | 16.66 | 16.66 | 16.66 |
| Capital Expenditure | -.4 | -1.2 | -2.1 | -3.0 | -2.3 | -20.0 | -22.5 | -25.4 | -28.7 | -32.3 |
| Capital Expenditure, % | -0.64203 | -1.24 | -2.18 | -204.2 | -2.84 | -21.38 | -21.38 | -21.38 | -21.38 | -21.38 |
| Tax Rate, % | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| EBITAT | 6.8 | 24.5 | 20.6 | 21.6 | -1.8 | 24.4 | 27.5 | 31.0 | 35.0 | 39.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 91.2 | 97.9 | 250.6 | -169.0 | -216.6 | 100.6 | 35.3 | 39.8 | 44.9 | 50.6 |
| WACC, % | 19.55 | 18.67 | 18.94 | 18.88 | 18.63 | 18.93 | 18.93 | 18.93 | 18.93 | 18.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 176.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 52 | |||||||||
| Terminal Value | 305 | |||||||||
| Present Terminal Value | 128 | |||||||||
| Enterprise Value | 305 | |||||||||
| Net Debt | -76 | |||||||||
| Equity Value | 381 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | 39.22 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: First Western Financial, Inc. (MYFW) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for testing projections, validating strategies, and saving time.
Key Features
- Comprehensive Financial Data: Gain access to reliable historical data and future forecasts for First Western Financial, Inc. (MYFW).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you easily interpret your valuation findings.
- Designed for All Levels: A straightforward, accessible format tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based MYFW DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically calculates the intrinsic value of First Western Financial, Inc.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose First Western Financial, Inc. (MYFW) Calculator?
- Save Time: Skip the hassle of building a financial model from the ground up – it’s ready for immediate use.
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Preferred by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Should Use This Product?
- Investors: Evaluate First Western Financial’s valuation before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established financial firms like First Western Financial.
- Consultants: Provide comprehensive valuation analyses and reports for clients.
- Students and Educators: Utilize current financial data to learn and teach valuation principles.
What the Template Contains
- Pre-Filled DCF Model: First Western Financial’s (MYFW) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to (MYFW).
- Financial Ratios: Assess First Western Financial’s profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Comprehensive annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes related to (MYFW).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.