Company Valuation: First Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,627 1,530 1,521 1,818 2,106 2,596 -
Change - -5.99% -0.6% 19.53% 15.86% 23.28% -
Enterprise Value (EV) 1,627 1,530 1,521 1,818 2,106 2,596 2,596
Change - -5.99% -0.6% 19.53% 15.86% 23.28% 0%
P/E 14.3x 10.4x 14.6x 23.9x 19x 13.7x 12.6x
PBR 1.32x 1.48x 1.11x 1.26x 1.27x 1.44x 1.29x
PEG - 0.4x -0.4x -0.9x 0.4x 0.2x 1.53x
Capitalization / Revenue 5.03x 3.87x 3.76x 5.15x 4.59x 5.07x 4.51x
EV / Revenue 0x 0x 0x 0x 0x 5.07x 4.51x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.83x 8.44x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.8 0.88 0.88 0.88 0.91 0.964 1.01
Rate of return 1.75% 2.05% 2.38% 2% 1.79% 1.54% 1.61%
EPS 2 3.19 4.12 2.53 1.84 2.68 4.586 4.962
Distribution rate 25.1% 21.4% 34.8% 47.8% 34% 21% 20.4%
Net sales 1 323.5 395.6 404.1 353.2 458.7 512.2 575.6
EBITDA - - - - - - -
EBIT 1 138.8 200.4 149.8 117.5 152.4 264 307.5
Net income 1 95.64 146.9 104.1 76.22 111 188.3 212.4
Net Debt - - - - - - -
Reference price 2 45.72 42.84 37.01 43.97 50.79 62.75 62.75
Nbr of stocks (in thousands) 35,595 35,712 41,091 41,342 41,465 41,374 -
Announcement Date 1/26/22 A 1/24/23 A 1/24/24 A 1/29/25 A 1/21/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.82x - - 1.52% 2.62B
13.85x - - 1.8% 929B
6.2x - - 4.99% 408B
12.38x - - 2.07% 404B
12.37x - - 4.22% 346B
6.16x - - 5% 328B
6.68x - - 4.74% 297B
17.53x - - 2.4% 281B
11.78x - - 2.21% 260B
14.47x - - 2.72% 260B
Average 11.52x 3.17% 351.56B
Weighted average by Cap. 11.51x 3.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FBNC Stock
  4. Valuation First Bancorp
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!