Projected Income Statement: First Bancorp

Forecast Balance Sheet: First Bancorp

Forecast Balance Sheet - First Bancorp
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 26/01/22 24/01/23 24/01/24 29/01/25 21/01/26 - - -
Estimates

Cash Flow Forecast: First Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 12.36 9.402 5.287 4.421 2.657 4.245
Change - -23.95% -43.77% -16.38% -39.9% 59.77%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 26/02/21 01/03/22 28/02/23 28/02/24 26/02/25 25/02/26
1USD in Million
Estimates

Forecast Financial Ratios: First Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 42.92% 50.65% 37.06% 33.29% 33.22% 51.21% 53.54% 54.73%
EBT Margin (%) - 37.19% 46.82% 32.65% 27.78% 30.41% 48.97% 47.36% 50.47%
Net margin (%) - 29.57% 37.14% 25.77% 21.58% 24.21% 37.79% 36.96% 39.48%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.13% 1.39% 0.87% 0.63% 0.89% 1.52% 1.54% 1.59%
ROE - 9.86% 13.4% 8.05% 5.38% 7.16% 11.5% 10.98% 10.9%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.8 0.88 0.88 0.88 0.91 0.96 1.012 1.045
Change - - 10% 0% 0% 3.41% 5.49% 5.42% 3.26%
Book Value Per Share 1 - 34.54 28.89 33.38 34.96 39.89 43.04 48.36 53.33
Change - - -16.36% 15.54% 4.73% 14.1% 7.91% 12.34% 10.3%
EPS 1 - 3.19 4.12 2.53 1.84 2.68 4.688 4.948 5.54
Change - - 29.15% -38.59% -27.27% 45.65% 74.91% 5.55% 11.98%
Nbr of stocks (in thousands) - 35,595 35,712 41,091 41,342 41,465 41,399 41,399 41,399
Announcement Date - 26/01/22 24/01/23 24/01/24 29/01/25 21/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 13.7x 13x
PBR 1.5x 1.33x
EV / Sales 5.2x 4.61x
Yield 1.49% 1.57%

EPS & Dividend

EPS & Dividend - First Bancorp


Y-o-Y evolution of P/E

Valuation ratios - P/E - First Bancorp
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - First Bancorp
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
MarketScreener Ratings - First Bancorp
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
64.44USD
Average target price
69.60USD
Spread / Average Target
+8.01%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - First Bancorp
  1. Stock Market
  2. Stocks
  3. FBNC Stock
  4. Financials First Bancorp