Previous Close | $24.84 |
Intrinsic Value | $44.00 |
Upside potential | +77% |
Data is not available at this time.
First Community Corporation operates as a bank holding company, primarily serving customers in South Carolina and Georgia through its subsidiary, First Community Bank. The company generates revenue through traditional banking services, including commercial and retail banking, mortgage lending, and wealth management. Its core business model relies on net interest income from loans and deposits, supplemented by fee-based services. The bank focuses on small to mid-sized businesses, professionals, and retail clients, emphasizing personalized service and community engagement. In a competitive regional banking sector, First Community differentiates itself through localized decision-making and a relationship-driven approach. The company maintains a stable market position, leveraging its deep regional roots to compete against larger national banks and smaller credit unions. Its conservative underwriting and focus on organic growth have contributed to steady performance, though its geographic concentration presents both stability and exposure to local economic conditions.
First Community reported revenue of $61.1 million for the fiscal year ending December 31, 2024, with net income of $13.9 million, reflecting a net margin of approximately 22.8%. Diluted EPS stood at $1.81, demonstrating solid profitability. Operating cash flow was $10.9 million, while capital expenditures totaled $1.1 million, indicating efficient cash generation relative to reinvestment needs. The company’s ability to maintain healthy margins in a competitive banking environment underscores its disciplined cost management and revenue diversification.
The company’s earnings power is driven by its net interest margin and fee income, supported by a balanced loan portfolio and stable deposit base. With $26.4 million in cash and equivalents, First Community maintains liquidity to fund operations and growth. Its capital efficiency is evident in its ability to generate consistent returns without excessive leverage, though its total debt of $120.7 million suggests a measured approach to financing.
First Community’s balance sheet reflects a conservative financial posture, with $26.4 million in cash and equivalents against total debt of $120.7 million. The company’s debt levels are manageable relative to its equity and earnings capacity. Shareholders’ equity remains robust, supporting its ability to weather economic fluctuations. The bank’s asset quality and loan portfolio metrics indicate prudent risk management, though regional economic risks persist.
First Community has demonstrated steady growth, with a focus on organic expansion and selective acquisitions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $0.60, offering a yield that aligns with regional bank peers. While growth has been modest, the company’s commitment to returning capital to shareholders reflects its stable earnings and conservative financial strategy.
The company’s valuation metrics suggest a fair alignment with regional banking peers, trading at a P/E ratio derived from its $1.81 diluted EPS. Market expectations appear balanced, reflecting its steady performance and moderate growth prospects. Investors likely price in the company’s regional focus and conservative risk profile, with limited premium for aggressive expansion.
First Community’s strategic advantages include its localized expertise, relationship banking model, and disciplined risk management. The outlook remains stable, with opportunities to deepen market penetration in its existing footprint. Challenges include interest rate volatility and competition from larger banks, but the company’s focus on customer retention and operational efficiency positions it well for sustained performance.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |