First Western Financial Inc (NASDAQ: MYFW)

Sector: Financial Services Industry: Banks - Regional CIK: 0001327607
Market Cap 246.18 Mn
P/B 0.94
P/E 19.50
P/S 2.58
ROIC (Qtr) 3.23
Div Yield % 0.00
Rev 1y % (Qtr) 9.07
Total Debt (Qtr) 95.59 Mn
Debt/Equity (Qtr) 0.37

About

First Western Financial, Inc. (MYFW), a financial holding company headquartered in Denver, Colorado, operates as a premier private trust bank in the Western United States. The company's mission is to be the best private bank for the Western wealth management client, catering to successful entrepreneurs, professionals, and high net worth individuals or families, as well as their businesses and philanthropic organizations. First Western's main business activities revolve around providing a fully integrated suite of wealth management services on its...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 3.21B provides 33.57x coverage of total debt 95.59M, indicating robust asset backing and low credit risk.
  • Retained earnings of 69.39M provide strong 2.20x coverage of intangibles 31.47M, indicating quality earnings retention.
  • Strong tangible asset base of 3.21B provides 101.96x coverage of intangibles 31.47M, indicating robust asset quality.
  • Tangible assets of 3.21B provide robust 380.97x coverage of receivables 8.42M, showing strong asset quality.

Bear case

  • Operating cash flow of 4.54M barely covers its investment activities of (251.86M), with a coverage ratio of -0.02, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • The company's operating cash flow of 4.54M shows concerning coverage of stock compensation expenses of 1.96M, with a 2.32 ratio indicating potential earnings quality issues.
  • Free cash flow of 1.48M provides weak coverage of capital expenditures of 3.06M, with a 0.48 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of 4.54M provides minimal 1.16x coverage of tax expenses of 3.93M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of 1.48M represents just -0.08x of debt issuance (19.51M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Peer comparison

Companies in the Banks - Regional
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 USB Us Bancorp \De\ 84.44 Bn 12.40 3.25 77.98 Bn
2 PNC Pnc Financial Services Group, Inc. 84.36 Bn 13.61 3.73 62.34 Bn
3 NU Nu Holdings Ltd. 81.47 Bn 32.21 5.79 4.49 Bn
4 NWG NatWest Group plc 66.53 Bn 9.88 3.05 169.04 Bn
5 TFC Truist Financial Corp 64.60 Bn 13.18 3.53 71.11 Bn
6 MTB M&T Bank Corp 32.73 Bn 12.47 3.60 14.99 Bn
7 FITB Fifth Third Bancorp 31.96 Bn 14.15 3.93 18.94 Bn
8 FCNCA First Citizens Bancshares Inc /De/ 28.98 Bn 12.78 3.26 40.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.07 0.14
EV to Cash from Ops. EV/CFO 48.88 7.21
EV to Debt EV to Debt 2.32 5.20
EV to EBIT EV/EBIT 13.41 14.98
EV to EBITDA EV/EBITDA 11.55 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 150.17 8.87
EV to Market Cap EV to Market Cap 0.90 1.04
EV to Revenue EV/Rev 2.32 -3.76
Price to Book Value [P/B] P/B 0.94 1.17
Price to Earnings [P/E] P/E 19.50 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 35.28
Dividend per Basic Share Div per Share (Qtr) 0.00 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -137.07 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 28.75 15.78
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 403.67 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 228.75 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 400.39 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 400.39 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 424.00 76.34
FCF Growth (1y) % FCF 1y % (Qtr) -90.49 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 19.92 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.03 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.26
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.01
Debt to Equity Ratio Debt/Equity (Qtr) 0.37 0.53
Interest Cover Ratio Interest Cover Ratio 0.00 -0.05
Times Interest Earned Times Interest Earned 0.00 -0.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 20.10 147.97
EBIT Margin % EBIT Margin % (Qtr) 17.33 155.41
EBT Margin % EBT Margin % (Qtr) 17.33 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 13.20 115.63