DCF Calculator

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

Northwest Bancshares, Inc. (NWBI)

Financial Services | Banks - Regional

Today's Price

$15.24

Today's Fair Value

$10.84 -28.87%

Margin of Safety

-40.59%

Projected Value (5Y)

$17.45 +14.5%

Dividends Paid (5Y)

$4.11

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.59% | CAGR (5y): 3.91%

Diluted Shares Growth Rate

Regression: 4.02% | CAGR (5y): 4.06%

Dividend Growth Rate

Regression: 1.76% | CAGR (5y): 0.51%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate