investorscraft@gmail.com

Intrinsic ValueFirst Citizens BancShares, Inc. (FCNCP)

Previous Close$20.83
Intrinsic Value
Upside potential
Previous Close
$20.83

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 advisory offerings. Its market position is bolstered by a strong regional presence, particularly in the Southeastern and Western United States, where it serves businesses, individuals, and institutional clients with tailored financial solutions. The bank differentiates itself through a conservative lending approach and a focus on relationship banking, which enhances customer retention and cross-selling opportunities. In a competitive banking sector, First Citizens maintains a solid reputation for stability and customer service, positioning it as a trusted intermediary in its core markets. The acquisition of failed banks has also expanded its footprint, though integration risks remain a consideration.

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 reinvestment. The company’s efficiency metrics suggest effective cost management, though further granularity on operating expenses would provide deeper insight.

Earnings Power And Capital Efficiency

The bank’s earnings power is evident in its high net income and EPS, driven by interest income and fee-based revenue streams. Capital efficiency appears strong, with operating cash flow significantly exceeding capital expenditures. However, the elevated total debt of $37.04 billion warrants monitoring, particularly in a rising interest rate environment, to assess long-term sustainability.

Balance Sheet And Financial Health

First Citizens maintains a solid balance sheet, with $22.18 billion in cash and equivalents providing liquidity. Total debt of $37.04 billion is substantial but manageable given the bank’s asset base and profitability. The company’s financial health is further supported by consistent operating cash flow, though leverage ratios should be evaluated for stress scenarios.

Growth Trends And Dividend Policy

Growth trends are positive, with revenue and net income reflecting steady performance. The dividend per share of $1.34 indicates a commitment to shareholder returns, though the payout ratio remains modest relative to earnings. Strategic acquisitions could further drive growth, but integration execution will be critical.

Valuation And Market Expectations

The bank’s valuation metrics are likely influenced by its profitability and regional market strength. Market expectations may hinge on interest rate trends and loan portfolio performance, with investors weighing the balance between growth opportunities and macroeconomic risks.

Strategic Advantages And Outlook

First Citizens benefits from a conservative lending strategy and a strong regional footprint, which enhance its resilience. The outlook is cautiously optimistic, with potential growth from acquisitions and organic expansion. However, macroeconomic volatility and competitive pressures remain key challenges to monitor.

Sources

10-K filing, company financial statements

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