First Western Financial, Inc. (MYFW) DCF Valuation

First Western Financial, Inc. (MYFW) DCF Valuation
  • ✓ 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

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial outlook of First Western Financial, Inc. (MYFW) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine the intrinsic value of First Western Financial, Inc. (MYFW) and enhance your investment strategy.


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
Account Receivables, % 14.38 13.27 14.86 1190.02 25.38
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, % 19.87 18.97 19.25 19.19 18.93 19.24 19.24 19.24 19.24 19.24
PV UFCF
SUM PV UFCF 175.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 52
Terminal Value 300
Present Terminal Value 124
Enterprise Value 300
Net Debt -76
Equity Value 376
Diluted Shares Outstanding, MM 10
Equity Value Per Share 38.71

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

  1. Download the Template: Gain immediate access to the Excel-based MYFW DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
  3. Instant Calculations: The model automatically calculates the intrinsic value of First Western Financial, Inc.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. 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).

No products were found matching.