First Northwest Bancorp (FNWB) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

FNWB — Fair Value Analysis

First Northwest Bancorp

Current: $11.22Overvalued

Fair Value Range

Bear Case (25th pct.)

$-15.94

-242.1% vs price

Base Case (Median)

$1.94

-82.7% vs price

Bull Case (75th pct.)

$4.82

-57.0% vs price

$-15.94$1.94$4.82

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-33.81	-401.4%	High (40%)
PE Comparable	$1.94	-82.7%	Medium (25%)
Graham Number	$7.70	-31.4%	High (80%)

Interpretation

Based on 3 out of 8 methods, FNWB appears overvalued at the current price of $11.22. The base case fair value of $1.94 implies 82.7% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.