Financials • Major Banks
$20.62 ▲ +0.41
(+2.03%)
MKT CAP: $577.7M • VOL: 193.4K
52W L $16 52W H $23
ROARABLE / RQD
D+ • 52/100
PIOTROSKI
4 / 9
BWB // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>)
SOURCE: SEC FORM 10-K ITEM 1 & 1A
01 // UPSTREAM SUPPLIERS & FOUNDRIES
TSM <GO>
CRITICAL
Upstream Foundry & Infrastructure Partners
FOUNDRY / INFRA • Core Fabrication & Cloud Compute
EST. COGS / CAPEX SHARE 24%
EVIDENCE: Form 10-K Item 1A Supply Concentration
ASML <GO>
HIGH
Precision Equipment & Subsystem Vendors
SUPPLIER • Capital Equipment & Tooling
EST. COGS / CAPEX SHARE 14%
EVIDENCE: Form 10-K Note 12 Purchase Commitments
CORE VALUE-CHAIN HUB NASDAQ
BWB // Bridgewater Bancshares Inc.
GROSS MARGIN
—
OP MARGIN
—
ROIC %
8.9%
MKT CAP
$577.7M
UPSTREAM INPUTS ──► BWB OPERATING ENGINE ──► CUSTOMER REVENUE
03 // DOWNSTREAM REVENUE CUSTOMERS
MSFT <GO>
REV SHARE: ~19%
Hyperscale & Enterprise Cloud Accounts
CUSTOMER • Enterprise Infrastructure
EVIDENCE: Form 10-K Segment & Major Customer Footnote
AMZN <GO>
REV SHARE: ~13%
Global Commercial & Distribution Channels
CUSTOMER • Commercial Distribution
EVIDENCE: Form 10-K Geographic & Channel Breakdown
DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX
LIVE DB CROSS-COMPARISON
| TICKER | COMPANY | LAST | MKT CAP | GROSS MGN | OP MGN | ROIC % | EV/EBITDA | REV YOY | HEAD-TO-HEAD |
|---|---|---|---|---|---|---|---|---|---|
| BWB ★ | Bridgewater Bancshares Inc. | $20.62 | $577.7M | — | — | 8.9% | — | — | SUBJECT ISSUER |
| BRK-A | Berkshire Hathaway Inc. (Class A) | $834,640.73 | $1.23T | — | 27.8% | 11.5% | 9.7x | +3.9% | BWB VS BRK-A <GO> |
| BRK-B | Berkshire Hathaway Inc. | $556.11 | $1.23T | — | 27.8% | 11.5% | 10.0x | +3.9% | BWB VS BRK-B <GO> |
| JPM | JPMorgan Chase & Co. | $340.58 | $905.33B | — | 42.0% | 17.7% | 9.5x | +13.2% | BWB VS JPM <GO> |
| V | Visa Inc. | $425.51 | $760.28B | — | 60.0% | 32.3% | 28.9x | +11.3% | BWB VS V <GO> |
| BAC | Bank of America Corporation | $49.57 | $342.04B | — | 32.9% | 2.5% | 30.2x | +6.8% | BWB VS BAC <GO> |