GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Great Western Bancorp Inc (NYSE:GWB) » Definitions » Intrinsic Value: Projected FCF

Great Western Bancorp (Great Western Bancorp) Intrinsic Value: Projected FCF : $44.87 (As of Apr. 26, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Great Western Bancorp Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-26), Great Western Bancorp's Intrinsic Value: Projected FCF is $44.87. The stock price of Great Western Bancorp is $30.88. Therefore, Great Western Bancorp's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Great Western Bancorp's Intrinsic Value: Projected FCF or its related term are showing as below:

GWB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.29   Med: 0.59   Max: 0.73
Current: 0.69

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Great Western Bancorp was 0.73. The lowest was 0.29. And the median was 0.59.

GWB's Price-to-Projected-FCF is not ranked
in the Banks industry.
Industry Median: 0.435 vs GWB: 0.69

Great Western Bancorp Intrinsic Value: Projected FCF Historical Data

The historical data trend for Great Western Bancorp's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Great Western Bancorp Intrinsic Value: Projected FCF Chart

Great Western Bancorp Annual Data
Trend Sep12 Sep13 Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 55.71 42.36 44.87

Great Western Bancorp Quarterly Data
Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 42.95 43.54 43.52 44.87 -

Competitive Comparison of Great Western Bancorp's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, Great Western Bancorp's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Great Western Bancorp's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, Great Western Bancorp's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Great Western Bancorp's Price-to-Projected-FCF falls into.



Great Western Bancorp Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Great Western Bancorp's Free Cash Flow(6 year avg) = $150.51.

Great Western Bancorp's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec21)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*150.512+1222.896*0.8)/55.539
=43.42

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Great Western Bancorp  (NYSE:GWB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Great Western Bancorp's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=30.88/43.415329037467
=0.71

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Great Western Bancorp Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Great Western Bancorp's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Great Western Bancorp (Great Western Bancorp) Business Description

Traded in Other Exchanges
N/A
Address
225 South Main Avenue, Sioux Falls, SD, USA, 57104
Great Western Bancorp Inc is a bank holding company. The company principally operates through its wholly owned subsidiary, Great Western Bank. The bank is a full-service regional bank focused on relationship-based banking and agri-business banking primarily in the Midwest, as well as the Southwest region of the United States. The bank's strategy does not emphasize building-specific lines of business or geographic segments but instead prefers to work as an integrated unit providing customized solutions for its customers. The company, therefore, reports only through one segment. A plurality of its loan portfolio is in commercial real estate, followed by agricultural loans. The vast majority of the company's net revenue comes from net interest income.
Executives
Andrew James Pederson officer: Head of P&C and L&D C/O GREAT WESTERN BANCORP, INC. 225 S MAIN AVENUE SIOUX FALLS SD 57104
Karlyn M Knieriem officer: EVP and Chief Risk Officer C/O GREAT WESTERN BANCORP, INC., 225 S MAIN AVENUE, SIOUX FALLS SD 57104
Donald J Straka officer: General Counsel and Secretary C/O GREAT WESTERN BANCORP, INC., 225 S MAIN AVENUE, SIOUX FALLS SD 57104
Mark Charles Borrecco director, officer: President and CEO C/O GREAT WESTERN BANCORP, INC. 225 S MAIN AVENUE SIOUX FALLS SD 57104
Frances Pallas Grieb director C/O GREAT WESTERN BANCORP, INC., 100 NORTH PHILLIPS AVE., SIOUX FALLS SD 57104
James Brannen director 5400 UNIVERSITY AVENUE, WEST DES MOINES IA 50266
Douglas Richard Bass officer: Regional President and EVP C/O GREAT WESTERN BANCORP, INC. 100 NORTH PHILLIPS AVE. SIOUX FALLS SD 57104
Peter Robert Chapman officer: EVP and CFO C/O GREAT WESTERN BANCORP, INC., 100 NORTH PHILLIPS AVE., SIOUX FALLS SD 57104
Stephen W. Yose officer: EVP & Chief Credit Officer PO BOX 30918, BILLINGS MT 59116
Thomas Edward Henning director 121 SOUTH 13TH STREET, SUITE 100, LINCOLN NE 68508
Timothy Roy Kintner officer: Regional Pres. and Former EVP C/O GREAT WESTERN BANCORP, INC. 225 S MAIN AVENUE SIOUX FALLS SD 57104
Stephen Mark Lacy director C/O GREAT WESTERN BANCORP, INC., 100 NORTH PHILLIPS AVE, SIOUX FALLS SD 57104
Scott Edward Erkonen officer: Chief Information Officer C/O GREAT WESTERN BANCORP, INC., 225 S MAIN AVENUE, SIOUX FALLS SD 57104
Michael Gough officer: Former EVP and CCO C/O GREAT WESTERN BANCORP, INC. 225 S MAIN AVENUE SIOUX FALLS SD 57104
James Israel director ONE JOHN DEERE PLACE, MOLINE IL 61265

Great Western Bancorp (Great Western Bancorp) Headlines

From GuruFocus

Great Western Bancorp, Inc. Declares Quarterly Cash Dividend

By Business Wire Business Wire 10-26-2021