investorscraft@gmail.com

Intrinsic Value of The First Bancorp, Inc. (FNLC)

Previous Close$25.82
Intrinsic Value
Upside potential
Previous Close
$25.82

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

The First Bancorp, Inc. operates as the holding company for First National Bank, a regional community bank serving Maine through a network of branches. The company generates revenue primarily through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its loan portfolio is diversified across residential mortgages, commercial real estate, and small business loans, with a focus on local markets. The bank maintains a strong regional presence, leveraging deep customer relationships and community trust to compete against larger national institutions. Its conservative underwriting and localized decision-making provide stability in a competitive banking landscape. The company’s market position is reinforced by its emphasis on personalized service and long-term customer retention, differentiating it from larger, less agile competitors. While its geographic concentration limits diversification, it also allows for targeted growth in underserved markets.

Revenue Profitability And Efficiency

In FY 2024, The First Bancorp reported revenue of $164.1 million and net income of $27.0 million, translating to diluted EPS of $2.46. Operating cash flow stood at $26.0 million, with capital expenditures of $1.5 million, reflecting disciplined cost management. The bank’s profitability metrics suggest stable net interest margins and efficient operational execution, though further efficiency gains may be needed to offset competitive pressures in the regional banking sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a well-balanced loan portfolio and steady deposit growth. With a modest capital expenditure requirement relative to operating cash flow, The First Bancorp demonstrates prudent capital allocation. Its ability to generate consistent earnings from core banking activities underscores its resilience, though interest rate sensitivity remains a key factor in sustaining long-term profitability.

Balance Sheet And Financial Health

The First Bancorp maintains a solid balance sheet, with $49.7 million in cash and equivalents and $95.0 million in total debt. The conservative leverage ratio indicates manageable financial obligations, while its liquidity position supports ongoing operations and potential growth initiatives. The bank’s asset quality and capital adequacy ratios align with regulatory standards, reinforcing its financial stability.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in its loan and deposit base, though its regional focus may limit expansion opportunities. A dividend payout of $1.44 per share reflects a commitment to shareholder returns, with a sustainable payout ratio given current earnings. Future growth may depend on strategic acquisitions or organic loan book expansion within its existing markets.

Valuation And Market Expectations

The First Bancorp trades at a valuation reflective of its regional banking profile, with market expectations likely centered on stable, low-to-moderate growth. Investors may weigh its reliable dividend yield against limited upside from geographic or product diversification, keeping valuation multiples in line with peer community banks.

Strategic Advantages And Outlook

The bank’s strategic advantages include strong local brand recognition, relationship-driven customer retention, and conservative risk management. While macroeconomic factors such as interest rate fluctuations pose risks, its focus on core banking services and community engagement positions it for sustained performance. The outlook remains stable, with potential upside from efficiency improvements or targeted market expansion.

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