Intrinsic value of First Community Bancshares, Inc. (FCBC)

[per Chepakovich valuation model]

other valuations of FCBC

[per Chepakovich valuation model]  See other valuations of FCBC stock

Previous Close$30.13
Intrinsic Value
Upside potential
Previous Close
$30.13

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %11.8NaN
Revenue, $144NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m96NaN
Operating income, $m48NaN
EBITDA, $m57NaN
Interest expense (income), $mNaN
Earnings before tax, $m46NaN
Tax expense, $m10NaN
Net income, $m36NaN

BALANCE SHEET

Cash and short-term investments, $m457NaN
Total assets, $m3011NaN
Adjusted assets (=assets-cash), $m2555NaN
Average production assets, $m198NaN
Working capital, $m79NaN
Total debt, $m0NaN
Total liabilities, $m2584NaN
Total equity, $m427NaN
Debt-to-equity ratio0.000NaN
Adjusted equity ratio2.126NaN

CASH FLOW

Net income, $m36NaN
Depreciation, amort., depletion, $m9NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m46NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m2NaN
Free cash flow, $m44NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m79
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN