investorscraft@gmail.com

Intrinsic ValueFirst Citizens BancShares, Inc. (FCNCO)

Previous Close$22.00
Intrinsic Value
Upside potential
Previous Close
$22.00

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 Citizens BancShares, Inc. operates as a regional bank holding company, providing a comprehensive suite of financial services including commercial and retail banking, wealth management, and investment services. The company primarily generates revenue through interest income from loans and securities, supplemented by fee-based services such as trust and asset management. Its market position is strengthened by a strong regional presence, particularly in the Southeastern and Western United States, where it serves a diverse clientele ranging from small businesses to large corporations. The bank differentiates itself through personalized customer service and a conservative lending approach, which has historically contributed to lower credit risk. In a competitive banking sector, First Citizens leverages its deep regional roots and stable deposit base to maintain resilience against economic fluctuations. The acquisition of failed institutions has also expanded its footprint, enhancing its ability to cross-sell products and deepen customer relationships.

Revenue Profitability And Efficiency

First Citizens reported $9.73 billion in revenue for FY 2024, with net income reaching $2.78 billion, reflecting a robust net margin of approximately 28.5%. Diluted EPS stood at $197.87, underscoring strong profitability. Operating cash flow was $2.99 billion, while capital expenditures totaled -$1.54 billion, indicating disciplined capital allocation. The bank's efficiency is further highlighted by its ability to convert revenue into earnings effectively.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its high net income and EPS, supported by a diversified revenue stream and prudent cost management. Capital efficiency is demonstrated by its ability to generate substantial operating cash flow relative to its capital expenditures, suggesting effective reinvestment strategies and operational leverage. The bank's focus on interest income and fee-based services contributes to stable earnings generation.

Balance Sheet And Financial Health

First Citizens maintains a solid balance sheet with $22.18 billion in cash and equivalents, providing ample liquidity. Total debt stands at $37.04 billion, which is manageable given the bank's earnings capacity. The strong cash position and conservative leverage ratios indicate financial health, with sufficient buffers to withstand economic downturns. The balance sheet reflects a prudent approach to risk management and capital preservation.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth, supported by strategic acquisitions and organic expansion. Its dividend policy is shareholder-friendly, with a dividend per share of $1.40624, reflecting a commitment to returning capital to investors. The combination of growth initiatives and a stable dividend underscores a balanced approach to capital deployment, catering to both growth and income-oriented investors.

Valuation And Market Expectations

First Citizens' valuation is supported by its strong profitability and efficient capital utilization. Market expectations likely reflect confidence in its regional dominance and conservative risk profile. The bank's ability to maintain high margins and generate cash flow positions it favorably relative to peers, suggesting a premium valuation justified by its financial performance and strategic positioning.

Strategic Advantages And Outlook

First Citizens benefits from a strong regional presence, diversified revenue streams, and a conservative risk approach. The outlook remains positive, with opportunities for growth through acquisitions and organic expansion. The bank's focus on customer relationships and operational efficiency positions it well to navigate competitive and economic challenges, ensuring sustained performance in the foreseeable future.

Sources

10-K, investor presentations, Bloomberg

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