EN DE

NatWest Group (NWG) Fair Value & Analysis

Financial Services · US · Market cap $66.7B

NG NatWest Group logo NatWest Group NWG · US
Price$19.04
Fair Value$19.05
Upside+0.1%
Quality69/100
Watch NatWest Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 36.9% net margin
Moderate debt · generates free cash flow
5.22% dividend yield
Mixed vs. peers (7/15)
Wide moat 67/100
Evidence: High Range $14.29 – $23.81 Share as image

Fair value as of: Jul 27, 2026

From 24 valuation models · updated 11 days ago

Share price +5.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$19.22 $3.61 Fair Value $19.05 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

60‑month range $3.61 – $19.22 · fair‑value band $14.29 – $23.81 · the $19.04 price screens below the $19.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

NatWest Group (NWG) currently trades at $19.04, while our model-based Fair Value estimate is $19.05, implying the stock looks roughly 0.1% fairly valued today. We read business quality at 69/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, NatWest Group generated revenue of $16.3B at a net margin of 36.9%. Revenue grew 7.5% year over year. It earns a return on equity of 14.1%. The balance sheet holds a net cash position of $13.5B. Fundamentals as of Jul 27, 2026

Our scenario range runs from $14.29 (bear case) to $23.81 (bull case); at $19.04, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 57% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at 0%, NWG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $21.65 $26.65 $35.82 80
Residual Income $10.36 $12.85 $28.36 76
Rev-Margin DCF $19.40 $25.22 $32.65 74
All 24 models by family
DCF Models
FCF DCF $21.06 $26.17 $36.39 38
Owner Earnings $20.84 $25.87 $35.94 31
5Y Revenue Exit $19.40 $24.92 $33.20 39
5Y EBITDA Exit $23.61 $32.06 $43.58 41
5Y P/E Exit $23.76 $32.31 $42.80 38
10Y Revenue Exit $19.57 $24.48 $30.03 36
10Y EBITDA Exit $22.50 $29.19 $36.77 37
10Y P/E Exit $22.59 $29.35 $36.26 35
Earnings-Based
Graham-Dodd $9.96 $16.45 $19.94 54
EPV $20.38 $22.71 $24.74 59
Dividend Discount
Gordon GGM $5.48 $6.73 $8.05 70
DDM Multi-Stage $5.48 $7.33 $9.62 61
Multiples
P/E Multiple $21.98 $29.30 $36.63 63
P/S Multiple $13.89 $18.52 $23.15 58
P/B Multiple $18.68 $24.91 $31.14 55
EV/EBIT $32.57 $41.28 $50.00 53
EV/EBITDA $28.13 $35.37 $42.60 54
EV/Revenue $19.38 $24.94 $30.49 43
Asset-Based
NCAV (Graham) $5.35 $7.17 $10.70 50
Growth DCF
Growth DCF $21.65 $26.65 $35.82 80
Rev-Margin DCF $19.40 $25.22 $32.65 74
Economic Profit
Residual Income $10.36 $12.85 $28.36 76
ROIC Compounder $20.57 $23.19 $25.94 72
Growth Earnings
Growth-Adj P/E $15.55 $22.21 $28.88 68

Widest divergence: DCF Models ($26.17) versus Dividend Discount ($6.73). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $16.3B
Revenue growth (YoY) +7.5%
Net margin 36.9%
Return on equity 14.1%
Free cash flow $5.8B FY2025
P/E ratio 9.0
More key figures
Operating margin 50.3%
EPS (TTM) $1.87
Dividend yield 5.2%
EPS growth (YoY) +15.6%
Net cash $13.5B FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 62 · Market factors (momentum, volatility) 73

Profitability 33
Margins and returns on capital today
Quality Growth 65
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 91
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

NatWest Group plc, together with its subsidiaries, provides banking and financial products and services in the United Kingdom and internationally. It operates through the Retail Banking, Private Banking, and Commercial & Institutional segments.

Full company description

NatWest Group plc, together with its subsidiaries, provides banking and financial products and services in the United Kingdom and internationally. It operates through the Retail Banking, Private Banking, and Commercial & Institutional segments. The Retail Banking segment offers a range of banking products and related financial services, such as current accounts, mortgages, personal unsecured lending, and personal deposits, as well as mobile and online banking services. Its Private Banking segment provides banking, lending, and wealth management products for high-net-worth individuals and their business interests. The Commercial & Institutional segment consists of customer businesses under business banking, commercial mid-market, and corporates and institutions; and offers banking operations services in the Channel Islands, Isle of Man, Gibraltar, and Luxembourg, as well as products and solutions for businesses comprising start-ups, corporates, and large institutions. The company was formerly known as The Royal Bank of Scotland Group plc and changed its name to NatWest Group plc in July 2020. NatWest Group plc was founded in 1727 and is headquartered in Edinburgh, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NatWest Group reported revenue of $29.5B in FY2025 versus $12.0B in FY2021, a compound +25.1%/yr. Reported net income was $5.8B in FY2025, compounding +15.6%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$29.5B
Latest YoY
+3.2%
Avg. growth/yr (3Y)
+22.2%
Avg. growth/yr (5Y)
+17.6%
Avg. growth/yr (25Y)
+1.8%
Revenue +25.1%/yr
FY21 $12.0B
FY22 $16.1B
FY23 $24.8B
FY24 $28.6B
FY25 $29.5B
Net income +15.6%/yr
FY21 $3.3B
FY22 $3.6B
FY23 $4.6B
FY24 $4.8B
FY25 $5.8B

Watch NWG: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "NatWest Group Fair Value". https://www.fairvalue-calculator.com/stock/NWG

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Banks - Regional · 1082 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 71 · Top 25%
Fair Value upside +0% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) 37% · Above median
Operating margin (TTM) 50% · Top 25%
Revenue growth 8% · Below median
Dividend yield (TTM) 5.2% · Top 25%
Debt / equity 1.40× · Higher than 75% of peers

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 9.0× · Cheaper than 75% of peers
P/B 1.57× · Pricier than 75% of peers
P/S (TTM) 4.11× · Pricier than median
P/FCF 11.5× · Pricier than median
EV/EBITDA 4.7× · Cheaper than 75% of peers
PEG 2.53× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 33 · sector 39
FUTURE 38 · sector 44
PAST 56 · sector 41
HEALTH 30 · sector 85
DIVIDEND 100 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare NatWest Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is NatWest Group (NWG) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $19.05 versus a price of $19.04, about +0% (fairly valued).
What is the fair value of NWG?
Our model-based fair value for NatWest Group is $19.05 (as of Jul 27, 2026), built from audited fundamentals. The current price is $19.04.
What is the quality score of NWG?
NatWest Group has a Quality Score of 69/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of NatWest Group (NWG)?
NatWest Group reported trailing-twelve-month revenue of about $16.3B (latest available figure, as of Jul 27, 2026).
What is the net profit margin of NWG?
The net profit margin of NatWest Group is about 36.9%, meaning it keeps roughly 36.9% of revenue as net income. Based on the latest reported figures.
Does NatWest Group pay a dividend?
NatWest Group currently shows a dividend yield of about 5.22% relative to its recent price (as of Jul 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track NatWest Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.