investorscraft@gmail.com

Intrinsic ValueFirst Bank (FRBA)

Previous Close$16.68
Intrinsic Value
Upside potential
Previous Close
$16.68

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 Bank operates as a regional banking institution, primarily serving commercial and retail customers through a network of branches. Its core revenue model is driven by interest income from loans and securities, supplemented by fee-based services such as wealth management and transaction processing. The bank focuses on small-to-midsized businesses and individual clients, leveraging localized expertise to differentiate itself in a competitive financial services landscape. Positioned as a community-centric lender, First Bank emphasizes relationship banking, offering tailored solutions that align with regional economic trends. Its market presence is concentrated in specific geographic areas, where it competes with both larger national banks and smaller credit unions. The bank’s strategic emphasis on prudent risk management and customer retention underscores its stability in a cyclical industry.

Revenue Profitability And Efficiency

First Bank reported revenue of $128.7 million for the period, with net income of $42.2 million, reflecting a healthy net margin of approximately 32.8%. Diluted EPS stood at $1.67, indicating efficient earnings distribution across its 25.1 million outstanding shares. Operating cash flow of $27.6 million suggests solid liquidity generation, though capital expenditures were negligible, highlighting a lean operational structure.

Earnings Power And Capital Efficiency

The bank’s earnings power is anchored in its interest-bearing assets, with net income demonstrating robust profitability relative to its asset base. Capital efficiency is evident in its ability to generate returns without significant reinvestment, as seen in the absence of reported capital expenditures. This suggests a focus on optimizing existing resources rather than aggressive expansion.

Balance Sheet And Financial Health

First Bank maintains a conservative balance sheet, with $258.4 million in cash and equivalents against $276.9 million in total debt, indicating manageable leverage. The liquidity position appears strong, supporting operational flexibility and potential dividend sustainability. The absence of detailed asset quality metrics limits deeper analysis, but the reported figures suggest prudent financial management.

Growth Trends And Dividend Policy

The bank’s growth trajectory appears steady, though specific historical comparisons are unavailable. A dividend of $0.24 per share signals a commitment to shareholder returns, with a payout ratio of approximately 14.4% based on diluted EPS, leaving room for reinvestment or future increases. The lack of capex suggests growth may be organic or acquisition-driven rather than infrastructure-heavy.

Valuation And Market Expectations

With a market capitalization implied by the outstanding shares, the bank’s valuation metrics would hinge on its P/E ratio and book value, though insufficient data precludes precise calculation. Investor expectations likely center on its ability to sustain profitability and navigate interest rate environments, given its reliance on net interest income.

Strategic Advantages And Outlook

First Bank’s regional focus and relationship-driven model provide insulation against broader market volatility. Its efficient cost structure and strong liquidity position it to capitalize on local lending opportunities. However, reliance on interest income exposes it to macroeconomic shifts. The outlook remains cautiously optimistic, contingent on maintaining credit quality and competitive positioning in its core markets.

Sources

Company-reported financial data (assumed from filings or press releases)

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