investorscraft@gmail.com

Intrinsic ValueFirst Bancorp (FBNC)

Previous Close$55.19
Intrinsic Value
Upside potential
Previous Close
$55.19

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 Bancorp operates as a regional bank holding company, primarily serving customers in North Carolina and South Carolina through its subsidiary, First Bank. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its core offerings encompass business loans, residential mortgages, and retail banking solutions, catering to small and mid-sized enterprises as well as individual customers. Positioned as a community-focused financial institution, First Bancorp emphasizes personalized service and local market expertise, distinguishing itself from larger national competitors. The bank maintains a stable deposit base and a diversified loan portfolio, which supports its resilience in fluctuating economic conditions. Its market position is reinforced by a strong regional presence, with a network of branches strategically located to serve both urban and rural communities. While it faces competition from larger banks and fintech disruptors, First Bancorp’s emphasis on relationship banking and local decision-making provides a competitive edge in its core markets.

Revenue Profitability And Efficiency

First Bancorp reported revenue of $350.2 million for FY 2024, with net income of $76.2 million, reflecting a net margin of approximately 21.8%. The company’s diluted EPS stood at $1.84, demonstrating solid profitability. Operating cash flow was robust at $174.8 million, indicating efficient cash generation from core operations. Notably, the absence of capital expenditures suggests a lean operational structure, further supporting margin stability.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income at a healthy margin. With no significant capital expenditures, First Bancorp efficiently allocates resources toward revenue-generating activities. The diluted EPS of $1.84 highlights its capacity to deliver shareholder value, while strong operating cash flow underscores sustainable earnings quality.

Balance Sheet And Financial Health

First Bancorp maintains a solid balance sheet, with cash and equivalents of $507.5 million providing ample liquidity. Total debt is minimal at $14.6 million, reflecting a conservative leverage profile. The company’s financial health is further supported by a stable deposit base and a diversified loan portfolio, positioning it well to navigate economic uncertainties.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, with a dividend payout of $0.88 per share, indicating a commitment to returning capital to shareholders. While growth trends are steady, the focus remains on maintaining profitability and leveraging its regional presence. The dividend policy aligns with its conservative financial strategy, balancing shareholder returns with capital retention.

Valuation And Market Expectations

First Bancorp’s valuation reflects its regional banking focus and stable earnings profile. Market expectations likely center on its ability to maintain profitability in a competitive landscape, with potential upside from organic growth and efficient capital deployment. The absence of significant debt and strong liquidity position the company favorably for long-term value creation.

Strategic Advantages And Outlook

First Bancorp’s strategic advantages lie in its community-centric approach and localized decision-making, which foster customer loyalty. The outlook remains positive, supported by a resilient balance sheet and efficient operations. Challenges include competitive pressures and interest rate volatility, but the company’s conservative financial management and regional expertise position it well for sustained performance.

Sources

10-K, Company filings

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