WEST BANCORPORATION INC (WTBA)
State Commercial Banks · Financial Services · $654M
Intrinsic Value (Consensus)
$41.59
Current Price
$38.40
Margin of Safety
+8.3%
8.3% Below Intrinsic Value
Value: $42
Price: $38
Valuation Model Estimates
Current Price: $38.40
DCF (Discounted Cash Flow)
$118.84
Graham Number
$25.98
Earnings Power Value
$18.64
Relative Value (P/E)
$38.40
Dividend Discount Model
$83.33
Consensus Value
$41.59
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Key Financials
- EPS (TTM)
- $1.92
- EPS (Forward)
- $2.30
- Book Value
- $15.62
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.2%
- Debt/Equity
- 19%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance