investorscraft@gmail.com

Intrinsic Value of First Community Corporation (FCCO)

Previous Close$24.84
Intrinsic Value
Upside potential
Previous Close
$24.84

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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