investorscraft@gmail.com

Intrinsic Value of First United Corporation (FUNC)

Previous Close$32.89
Intrinsic Value
Upside potential
Previous Close
$32.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First United Corporation operates as a bank holding company, primarily serving customers in Maryland, West Virginia, and Pennsylvania through its subsidiary, First United Bank & Trust. The company generates revenue through traditional banking services, including commercial and retail banking, mortgage lending, and wealth management. Its core offerings encompass deposit accounts, loans, and trust services, catering to individuals, small businesses, and commercial clients. The bank differentiates itself through community-focused banking, emphasizing personalized customer relationships and local market expertise. Operating in a competitive regional banking sector, First United maintains a niche presence by leveraging its deep regional roots and diversified financial services. Its market positioning is reinforced by a stable deposit base and a conservative lending approach, balancing growth with risk management. The company’s revenue model relies heavily on net interest income, supplemented by fee-based services, aligning with traditional community banking strategies.

Revenue Profitability And Efficiency

First United reported revenue of $79.8 million for the period, with net income of $20.6 million, reflecting a net margin of approximately 25.8%. The company’s diluted EPS stood at $3.15, demonstrating solid profitability. Operating cash flow was $22.3 million, indicating efficient cash generation from core operations. Notably, capital expenditures were minimal, suggesting a lean operational structure with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a stable net interest margin and disciplined cost management. With no significant capital expenditures, First United maintains high capital efficiency, as evidenced by its ability to convert revenue into earnings effectively. The absence of heavy reinvestment requirements allows for consistent profitability and potential dividend distributions or retained earnings growth.

Balance Sheet And Financial Health

First United’s balance sheet shows $78.3 million in cash and equivalents against total debt of $172.3 million, indicating moderate leverage. The company’s liquidity position appears robust, with cash reserves covering a substantial portion of short-term obligations. The debt level, while notable, is manageable given the stable cash flows and conservative financial policies typical of regional banks.

Growth Trends And Dividend Policy

The company’s growth appears steady, with no aggressive expansion signaled by the lack of capital expenditures. First United maintains a shareholder-friendly dividend policy, distributing $0.88 per share, which aligns with its earnings and cash flow stability. This suggests a commitment to returning capital to shareholders while retaining sufficient funds for operational needs.

Valuation And Market Expectations

Given its regional focus and conservative financial metrics, First United’s valuation likely reflects its stable but modest growth prospects. The market may price the stock based on its dividend yield and earnings consistency rather than high growth potential, typical for community banking institutions.

Strategic Advantages And Outlook

First United’s strategic advantages lie in its community-centric approach and diversified financial services, which foster customer loyalty and stable revenue streams. The outlook remains steady, with the bank well-positioned to navigate regional economic conditions. However, its growth may be limited by its niche market focus and the competitive pressures of the broader banking sector.

Sources

Company filings, CIK 0000763907

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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