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 2,657 -
Change - -5.99% -0.6% 19.53% 15.86% 26.16% -
Enterprise Value (EV) 1,627 1,530 1,521 1,818 2,106 2,657 2,657
Change - -5.99% -0.6% 19.53% 15.86% 26.16% 0%
P/E 14.3x 10.4x 14.6x 23.9x 19x 14.1x 13.1x
PBR 1.32x 1.48x 1.11x 1.26x 1.27x 1.47x 1.32x
PEG - 0.4x -0.4x -0.9x 0.4x 0.2x 1.67x
Capitalization / Revenue 5.03x 3.87x 3.76x 5.15x 4.59x 5.18x 4.62x
EV / Revenue 0x 0x 0x 0x 0x 5.18x 4.62x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.1x 8.59x
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% 1.5% 1.57%
EPS 2 3.19 4.12 2.53 1.84 2.68 4.56 4.917
Distribution rate 25.1% 21.4% 34.8% 47.8% 34% 21.1% 20.5%
Net sales 1 323.5 395.6 404.1 353.2 458.7 512.6 575.4
EBITDA - - - - - - -
EBIT 1 138.8 200.4 149.8 117.5 152.4 264.3 309.4
Net income 1 95.64 146.9 104.1 76.22 111 188.4 212
Net Debt - - - - - - -
Reference price 2 45.72 42.84 37.01 43.97 50.79 64.22 64.22
Nbr of stocks (in thousands) 35,595 35,712 41,091 41,342 41,465 41,374 -
Announcement Date 26/01/22 24/01/23 24/01/24 29/01/25 21/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.08x - - 1.5% 265.71Cr
14.14x - - 1.76% 95TCr
13.41x - - 1.92% 44TCr
6.16x - - 5.03% 40TCr
12.68x - - 4.07% 35TCr
5.98x - - 5.1% 31TCr
18.85x - - 2.26% 30TCr
6.25x - - 5.03% 27TCr
11.94x - - 2.19% 26TCr
14.91x - - 2.65% 25TCr
Average 11.84x 3.15% 35.41TCr
Weighted average by Cap. 11.96x 3.06%

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