Discounted Cash Flow Rating
Strong Sell
Return on Equity Rating
Sell
Debt to Equity Rating
Neutral
Price to Earnings Rating
Neutral
Analyst Rating
Sell
Wall Street Data Solutions Rating
Neutral
B
First Western Financial, Inc. (MYFW)
State Commercial Banks
First Western Financial Inc is a financial holding company that provides a fully integrated suite of wealth management services on its private trust bank platform, which includes a comprehensive selection of deposit, loan, trust, wealth planning, and investment management products and services. it has two operating segments; The Wealth Management segment consists of operations relative to the Company's fully integrated wealth management products and services. Services provided include deposit, loan, insurance, and trust and investment management advisory products and services, and The Mortgage segment consists of operations relative to the Company's residential mortgage service offerings. the bank derives its majority revenue from the wealth management segment.
1900 SIXTEENTH ST, #1200
DENVER, CO
Current Price
---.--
% Change Today
0.00%
Change Amt. Today
0.00
Active Status
Active
Listing Date
07/19/2018
Market Cap
170,412,102
Shares Outstanding
9,560,000
Weighted SO
9,561,769
Total Employees
N/A
Upcoming Earnings
07/23/2024
Beta
0.6100
Last Div
0.0000
Range
12.84-21.15
Chg
0.3400
Avg Vol
25658
Mkt Cap
170412102
Exch
NASDAQ
Country
US
Phone
303 531 8100
DCF Diff
18.4933
DCF
-0.8433
Div Yield
0.0000
P/S
1.0810
EV Multiple
43.5480
P/FV
0.6893
Div Yield %
0.0000
P/E
24.4370
PEG
1.9031
Payout
0.1027
Current Ratio
0.1090
Quick Ratio
0.1149
Cash Ratio
0.0962
DSO
49.3890
DIO
-897.5292
Op Cycle
-848.1402
DPO
0.0000
CCC
-848.1402
Gross Margin
0.9614
Op Margin
0.0604
Pretax Margin
0.0597
Net Margin
0.0442
Eff Tax Rate
0.2599
ROA
0.0024
ROE
0.0284
ROCE
0.0249
NI/EBT
0.7401
EBT/EBIT
0.9881
EBIT/Rev
0.0604
Debt Ratio
0.0836
D/E
0.9953
LT Debt/Cap
0.2090
Total Debt/Cap
0.4988
Int Coverage
0.2066
CF/Debt
0.0403
Equity Multi
11.8990
Rec Turnover
7.3903
Pay Turnover
0.0000
Inv Turnover
-0.4067
FA Turnover
3.6389
Asset Turnover
0.0537
OCF/Share
1.0265
FCF/Share
0.8743
Cash/Share
25.4784
OCF/Sales
0.0628
FCF/OCF
0.8518
CF Coverage
0.0403
ST Coverage
0.0549
CapEx Coverage
6.7459
Div&CapEx Cov
4.5364
P/BV
0.6893
P/B
0.6893
P/S
1.0810
P/E
24.4370
P/FCF
20.2030
P/OCF
17.1846
P/CF
17.1846
PEG
1.9031
P/S
1.0810
EV Multiple
43.5480
P/FV
0.6893
DPS
0.0000
Latest Headlines (EST)
No Headlines Found
Revenue Product Segmentation
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Revenue | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 44.08M | ▲ 45.68M |
Cost Of Revenue | X | ▲ XXXXXX | ▲ XXXXXXX | ▼ X | X | ▲ 6.08M | ▼ 0.00 |
Gross Profit | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 37.99M | ▲ 45.68M |
Gross Profit Ratio | X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | X.XXXXXXXXXX | ▼ 0.86 | ▲ 1.00 |
Research And Development Expenses | X | X | X | X | X | 0.00 | 0.00 |
General And Administrative Expenses | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 16.17M | ▼ 11.27M |
Selling And Marketing Expenses | XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ 415.00K | ▼ 194.00K |
Selling General And Administrative Expenses | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 415.00K | ▲ 11.46M |
Other Expenses | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ -6.35M | ▼ -6.45M |
Operating Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 6.35M | ▲ 6.45M |
Cost And Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ 43.88M | ▼ 42.10M |
Interest Income | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 6.08M | ▲ 38.30M |
Interest Expense | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▼ 2.63M | ▲ 22.33M |
Depreciation And Amortization | XXXXXX | ▼ XXXX | ▼ XXXX | XXXX | ▲ XXXXX | ▼ 62.00K | ▲ 625.00K |
Ebitda | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▼ 194.00K | ▼ -57.00K |
Ebitda Ratio | X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ XX.XXXXXXXXXX | ▼ 0.00 | ▼ -0.00 |
Operating Income | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▼ 194.00K | ▲ 3.64M |
Operating Income Ratio | X.XXXXXXXXX | ▲ X.XXXXXXXXX | ▼ X.XXXXXXXXX | ▼ X.XXXXXXXXX | ▲ XX.XXXXXXXXX | ▼ 0.00 | ▲ 0.08 |
Total Other Income Expenses Net | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXXX | ▲ 194.00K | ▲ 3.58M |
Income Before Tax | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ 194.00K | ▲ 3.58M |
Income Before Tax Ratio | X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ 0.00 | ▲ 0.08 |
Income Tax Expense | XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ -61.00K | ▲ 1.06M |
Net Income | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ 255.00K | ▲ 2.52M |
Net Income Ratio | X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ 0.01 | ▲ 0.06 |
Eps | X.XX | ▲ X.XX | ▲ X.XX | ▼ X.XX | ▲ X.XX | ▼ 0.03 | ▲ 0.26 |
Eps Diluted | X.XX | ▲ X.XX | ▲ X.XX | ▼ X.XX | ▲ X.XX | ▼ 0.03 | ▲ 0.26 |
Weighted Average Shs Out | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 9.56M | ▲ 9.62M |
Weighted Average Shs Out Dil | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ 9.56M | ▲ 9.71M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 254.44M | ▲ 257.89M |
Short Term Investments | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ X | 0.00 | 0.00 |
Cash And Short Term Investments | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 254.44M | ▲ 257.89M |
Net Receivables | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 20.99M | ▲ 22.15M |
Inventory | X | X | X | X | ▼ -XXXXXXXXX | ▼ -273.42M | ▼ -280.04M |
Other Current Assets | XXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▼ X | ▲ XXXXXXXXX | ▲ 275.43M | ▲ 280.04M |
Total Current Assets | XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▼ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 275.43M | ▲ 280.04M |
Property Plant Equipment Net | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 34.19M | ▲ 44.12M |
Goodwill | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | 30.40M | 30.40M |
Intangible Assets | XXXXXX | ▼ XXXXX | ▲ XXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 1.45M | ▼ 1.40M |
Goodwill And Intangible Assets | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 31.85M | ▼ 31.80M |
Long Term Investments | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 265.77M | ▲ 275.29M |
Tax Assets | X | X | X | X | ▲ XXXXXXXX | ▲ 12.77M | ▼ 5.70M |
Other Non Current Assets | X | X | X | X | ▼ -XXXXXXXX | ▲ 2.36B | ▼ 2.30B |
Total Non Current Assets | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 2.71B | ▼ 2.65B |
Other Assets | X | X | X | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▼ 0.00 | 0.00 |
Total Assets | XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ 2.98B | ▼ 2.93B |
Account Payables | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▲ 3.79M | ▼ 2.42M |
Short Term Debt | X | X | X | X | ▲ XXXXXXXXX | ▼ 125.68M | ▼ 68.95M |
Tax Payables | X | X | X | X | X | 0.00 | 0.00 |
Deferred Revenue | X | X | X | X | ▼ -XXXXXXXXX | ▲ -3.79M | ▲ -2.42M |
Other Current Liabilities | -XXXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▼ -XXXXXXX | ▲ 2.43B | ▼ 2.40B |
Total Current Liabilities | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▲ 2.56B | ▼ 2.47B |
Long Term Debt | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▼ 55.88M | ▲ 65.57M |
Deferred Revenue Non Current | X | X | X | X | ▼ -XXXXXXX | ▲ 101.81M | ▼ 0.00 |
Deferred Tax Liabilities Non Current | X | X | X | X | ▲ XXXXXXX | ▲ 6.36M | ▼ 0.00 |
Other Non Current Liabilities | X | X | X | X | ▼ -XXXXXXXXX | ▲ 14.73M | ▲ 164.12M |
Total Non Current Liabilities | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXX | ▲ 178.79M | ▲ 229.68M |
Other Liabilities | XXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▼ 0.00 | 0.00 |
Capital Lease Obligations | X | X | X | X | ▲ XXXXXXXX | ▼ 7.39M | ▲ 19.50M |
Total Liabilities | XXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ 2.74B | ▼ 2.70B |
Preferred Stock | X | X | X | X | X | 0.00 | 0.00 |
Common Stock | X | X | X | X | X | 0.00 | ▲ 245.53M |
Retained Earnings | -XXXXXXXX | ▲ -XXXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 51.04M | ▲ 53.56M |
Accumulated Other Comprehensive Income Loss | -XXXXXXX | ▲ -XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ -XXXXXXX | ▲ -1.20M | ▲ -753.00K |
Other Total Stockholders Equity | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 192.89M | ▼ -52.80M |
Total Stockholders Equity | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 242.74M | ▲ 245.53M |
Total Equity | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 242.74M | ▲ 245.53M |
Total Liabilities And Stockholders Equity | XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ 2.98B | ▼ 2.94B |
Minority Interest | X | X | X | X | X | 0.00 | 0.00 |
Total Liabilities And Total Equity | XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ 2.98B | ▼ 2.94B |
Total Investments | XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ 265.77M | ▲ 275.29M |
Total Debt | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▼ 188.95M | ▼ 154.01M |
Net Debt | -XXXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXXX | ▲ XXXXXXX | ▼ -65.49M | ▼ -103.88M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Net Income | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ 255.00K | ▲ 2.52M |
Depreciation And Amortization | XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ 702.00K | ▼ 625.00K |
Deferred Income Tax | XXXXXX | ▼ -XXXXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▲ 1.90M | ▼ 1.61M |
Stock Based Compensation | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ 399.00K | ▼ 209.00K |
Change In Working Capital | XXXXXXX | ▼ XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▼ -1.30M | ▼ -3.74M |
Accounts Receivables | XXXXXX | ▼ -XXXX | ▲ XXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▼ -4.64M | ▲ -1.48M |
Inventory | -XXXXXXXXXX | ▼ -XXXXXXXXXX | ▼ -XXXXXXXXXX | ▲ -XXXXXXX | ▲ X | 0.00 | 0.00 |
Accounts Payables | XXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▲ 3.35M | ▼ -2.27M |
Other Working Capital | XXXXXXXXXX | ▲ XXXXXXXXXX | ▲ XXXXXXXXXX | ▼ XXXXXXX | ▼ XXXXXX | ▲ 3.27M | ▼ -2.06M |
Other Non Cash Items | XXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▼ 6.38M | ▼ 403.00K |
Net Cash Provided By Operating Activities | XXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 6.54M | ▼ 162.00K |
Investments In Property Plant And Equipment | -XXXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▼ -XXXXXX | ▲ -457.00K | ▲ -181.00K |
Acquisitions Net | -XXXXXXXX | ▲ X | X | ▲ XXXXXXXXX | ▼ X | 0.00 | 0.00 |
Purchases Of Investments | -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▲ 1.14M | ▼ -265.00K |
Sales Maturities Of Investments | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 1.53M | ▲ 1.91M |
Other Investing Activities | XXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXXX | ▲ -1.14M | ▲ 59.64M |
Net Cash Used For Investing Activities | -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXXX | ▲ 1.68M | ▲ 56.96M |
Debt Repayment | -XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXXX | ▼ -XXXXXXXXX | ▲ -326.00K | ▼ -56.23M |
Common Stock Issued | X | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ X | ▲ XXXXXX | ▼ -245.00K | ▲ 0.00 |
Common Stock Repurchased | X | ▼ -XXXXXX | ▲ -XXXX | ▼ -XXXXX | ▲ -XXXXX | ▼ -78.00K | ▼ -379.00K |
Dividends Paid | X | ▼ -XXXXXX | ▲ -XXXXX | ▲ X | X | 0.00 | 0.00 |
Other Financing Activities | XXXXXXXX | ▼ XXXXXXXX | ▼ -XXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ -24.85M | ▲ -379.00K |
Net Cash Used Provided By Financing Activities | XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ -25.25M | ▼ -53.68M |
Effect Of Forex Changes On Cash | X | X | X | ▲ XXXXXXXXXX | ▼ X | ▼ -57.33M | ▲ 0.00 |
Net Change In Cash | XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ -17.04M | ▲ 3.45M |
Cash At End Of Period | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 254.44M | ▲ 257.89M |
Cash At Beginning Of Period | XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 271.48M | ▼ 254.44M |
Operating Cash Flow | XXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 6.54M | ▼ 162.00K |
Capital Expenditure | -XXXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▼ -XXXXXX | ▲ -457.00K | ▲ -181.00K |
Free Cash Flow | XXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 6.08M | ▼ -19.00K |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
Upgrade To Get Access
Lorem ipsum dolor sit amet, consectetur adipisicing elit. Dicta eveniet ex illo maxime minima numquam quibusdam reprehenderit temporibus vel, voluptatum? Delectus eos eveniet id iusto necessitatibus, neque porro unde voluptatibus. Aut blanditiis commodi, iste iure laborum pariatur temporibus. Atque distinctio dolore, doloremque eaque eius harum inventore laudantium quibusdam recusandae voluptatibus.