investorscraft@gmail.com

Intrinsic ValueFirst Capital, Inc. (FCAP)

Previous Close$43.45
Intrinsic Value
Upside potential
Previous Close
$43.45

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 Capital, Inc. operates as a community-focused financial institution, primarily engaged in providing traditional banking services such as commercial and retail lending, deposit accounts, and wealth management solutions. The company serves local businesses and individuals, leveraging its regional expertise to foster long-term customer relationships. Its revenue model is anchored in net interest income from loans and investments, supplemented by fee-based services, positioning it as a stable player in the community banking sector. Unlike larger national banks, First Capital emphasizes personalized service and local decision-making, which enhances its competitive edge in its core markets. The company operates in a moderately competitive environment, where its deep community ties and conservative risk management practices help sustain its market share. While not a dominant national player, its niche focus on underserved regional markets provides resilience against broader economic fluctuations.

Revenue Profitability And Efficiency

First Capital reported revenue of $42.0 million for FY 2024, with net income of $11.9 million, reflecting a healthy net margin of approximately 28.4%. The absence of capital expenditures suggests efficient operational management, while operating cash flow of $22.3 million underscores strong liquidity generation. Diluted EPS of $3.57 indicates solid earnings distribution across its 3.35 million outstanding shares.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with a high net income-to-revenue ratio, signaling effective cost control and interest income optimization. Zero debt and $105.9 million in cash equivalents highlight exceptional capital efficiency, providing flexibility for future growth or shareholder returns. The lack of leverage further reinforces its low-risk financial profile.

Balance Sheet And Financial Health

First Capital maintains a pristine balance sheet, with no debt and $105.9 million in cash and equivalents, ensuring ample liquidity. This conservative structure minimizes financial risk and supports stability, even in uncertain economic conditions. The strong cash position relative to its market capitalization suggests undervaluation or a deliberate reserve strategy for strategic opportunities.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than aggressive, with a focus on sustainable profitability. A dividend of $1.14 per share reflects a commitment to returning capital to shareholders, supported by its strong cash flow and zero-debt position. Future growth may hinge on organic loan expansion or strategic acquisitions, given its liquid balance sheet.

Valuation And Market Expectations

Trading at a modest earnings multiple, First Capital’s valuation likely reflects its small-cap status and regional focus. Market expectations may be tempered by its niche market, but its high profitability and clean balance sheet could attract value-oriented investors seeking low-risk exposure to the banking sector.

Strategic Advantages And Outlook

First Capital’s strategic advantages include its debt-free position, strong local brand, and high operational efficiency. The outlook remains stable, with potential upside from leveraging its cash reserves for growth or increased dividends. However, its regional concentration may limit scalability unless it pursues geographic expansion or digital banking initiatives.

Sources

Company filings (CIK: 0001070296), FY 2024 financial data

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