Northwest Bancshares, Inc. (NWBI)
National Commercial Banks · Financial Services · $2.1B
Intrinsic Value (Consensus)
$19.71
Current Price
$14.62
Margin of Safety
+34.8%
34.8% Below Intrinsic Value
Value: $20
Price: $15
Valuation Model Estimates
Current Price: $14.62
DCF (Discounted Cash Flow)
$35.15
Graham Number
$16.35
Earnings Power Value
$8.93
Relative Value (P/E)
$18.40
Dividend Discount Model
Not applicable
—
Consensus Value
$19.71
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
64
Profitability
15/25
Strength
17/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Strong earnings growth (16% YoY)
Key Financials
- EPS (TTM)
- $0.92
- EPS (Forward)
- $1.07
- Book Value
- $12.92
- P/E Ratio
- 20.0
- Forward P/E
- 17.2
- PEG Ratio
- —
- ROE
- 6.7%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 16.5%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance