investorscraft@gmail.com

Intrinsic Value of First National Corporation (FXNC)

Previous Close$20.89
Intrinsic Value
Upside potential
Previous Close
$20.89

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 National Corporation operates as a bank holding company, primarily through its subsidiary First National Bank, serving individuals and businesses in Virginia. The company generates revenue through traditional banking activities, including commercial and consumer lending, deposit services, and wealth management. Its market position is anchored in regional community banking, leveraging localized relationships to compete against larger national institutions. The bank focuses on small-to-medium-sized enterprises and retail clients, differentiating itself through personalized service and community engagement. In a competitive financial services landscape, First National Corporation maintains a stable niche by emphasizing trust and long-term customer relationships. Its conservative lending practices and diversified revenue streams provide resilience against economic fluctuations, though its regional focus limits scalability compared to national peers.

Revenue Profitability And Efficiency

First National Corporation reported $58.0 million in revenue and $7.0 million in net income for the period, with diluted EPS of $1.00. Operating cash flow was negative at -$22.2 million, likely due to timing differences in loan disbursements or deposit flows. Capital expenditures totaled -$3.3 million, reflecting moderate reinvestment in infrastructure or technology. The bank’s profitability metrics suggest stable operations, though cash flow volatility warrants monitoring.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by net interest income from its loan portfolio and fee-based services. With $162.9 million in cash and equivalents against $30.5 million in total debt, it maintains strong liquidity. The modest debt level indicates disciplined capital management, though the negative operating cash flow raises questions about short-term working capital dynamics. Further analysis of loan performance and deposit trends would clarify capital efficiency.

Balance Sheet And Financial Health

First National Corporation’s balance sheet reflects solid financial health, with cash and equivalents covering debt obligations multiple times. Total debt of $30.5 million is manageable relative to equity, suggesting low leverage risk. The bank’s asset quality and loan-to-deposit ratios would provide deeper insights into credit risk, but available data points to conservative risk management and adequate capitalization.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, typical of a regional bank. A dividend of $0.46 per share signals a commitment to shareholder returns, supported by earnings. Future growth may hinge on expanding loan portfolios or fee-based services, though regional banks face stiff competition. Dividend sustainability depends on maintaining profitability amid interest rate and regulatory pressures.

Valuation And Market Expectations

With a diluted EPS of $1.00 and a modest market capitalization, the stock likely trades at a conservative multiple, reflecting its regional focus and limited growth prospects. Investors may value its stability and dividend yield, but expectations for significant appreciation are tempered by the challenges of scaling a community banking model.

Strategic Advantages And Outlook

First National Corporation’s strategic advantages include deep local market knowledge and customer loyalty, which insulate it from purely price-based competition. However, its outlook is tied to regional economic conditions and interest rate trends. Technological investments and potential M&A could enhance scalability, but execution risks remain. The bank’s conservative approach positions it well for stability, though aggressive growth seems unlikely in the near term.

Sources

Company filings (CIK: 0000719402), reported financials for FY 2024

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