Company Valuation: First Community Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 157.5 165.8 163.6 183.4 228 305.2 -
Change - 5.25% -1.3% 12.08% 24.33% 33.86% -
Enterprise Value (EV) 157.5 165.8 163.6 183.4 228 305.2 305.2
Change - 5.25% -1.3% 12.08% 24.33% 33.86% 0%
P/E 10.2x 11.4x 13.9x 13.3x 12x 10.8x 9.78x
PBR 1.12x 1.32x 1.25x 1.27x 1.36x 1.27x 1.15x
PEG - -1.8x -0.7x 0.8x 0.3x 0.5x 0.9x
Capitalization / Revenue 2.66x 3.29x 2.76x 2.78x 2.89x 3.04x 2.82x
EV / Revenue 0x 0x 0x 0x 0x 3.04x 2.82x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.01x 7.04x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.49 0.53 0.56 0.59 0.63 0.6533 0.69
Rate of return 2.35% 2.42% 2.6% 2.46% 2.12% 2.01% 2.13%
EPS 2 2.05 1.92 1.55 1.81 2.47 2.993 3.32
Distribution rate 23.9% 27.6% 36.1% 32.6% 25.5% 21.8% 20.8%
Net sales 1 59.18 50.46 59.31 66.04 78.97 100.5 108.1
EBITDA - - - - - - -
EBIT 1 19.98 18.26 16.17 18.58 25.63 38.08 43.38
Net income 1 15.46 14.61 11.84 13.96 19.2 28.31 31.54
Net Debt - - - - - - -
Reference price 2 20.88 21.89 21.53 24.00 29.65 32.47 32.47
Nbr of stocks (in thousands) 7,544 7,573 7,599 7,641 7,690 9,400 -
Announcement Date 19/01/22 18/01/23 24/01/24 22/01/25 28/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.75x - - 2.03% 302M
13.07x - - 1.92% 879B
6.38x - - 4.86% 418B
11.77x - - 2.19% 381B
6.76x - - 4.69% 358B
12.16x - - 4.28% 340B
6.31x - - 4.89% 336B
6.89x - - 4.62% 304B
17.25x - - 2.44% 273B
14.75x - - 2.67% 265B
Average 10.61x 3.46% 355.44B
Weighted average by Cap. 10.70x 3.41%

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. FCCO Stock
  4. Valuation First Community Corporation