MYFW
First Western Financial Inc
Price:  
22.42 
USD
Volume:  
80,120.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MYFW WACC - Weighted Average Cost of Capital

The WACC of First Western Financial Inc (MYFW) is 8.1%.

The Cost of Equity of First Western Financial Inc (MYFW) is 9.20%.
The Cost of Debt of First Western Financial Inc (MYFW) is 5.00%.

Range Selected
Cost of equity 8.10% - 10.30% 9.20%
Tax rate 25.30% - 25.80% 25.55%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 9.0% 8.1%
WACC

MYFW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.92 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.30%
Tax rate 25.30% 25.80%
Debt/Equity ratio 0.25 0.25
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 9.0%
Selected WACC 8.1%

MYFW's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for MYFW:

cost_of_equity (9.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.92) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.