Company Valuation: First Community Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 157.5 165.8 163.6 183.4 228 309.5 - -
Change - 5.25% -1.3% 12.08% 24.33% 35.73% - -
Enterprise Value (EV) 157.5 165.8 163.6 183.4 228 309.5 309.5 309.5
Change - 5.25% -1.3% 12.08% 24.33% 35.73% 0% 0%
P/E 10.2x 11.4x 13.9x 13.3x 12x 10.8x 9.95x 9.04x
PBR 1.12x 1.32x 1.25x 1.27x 1.36x 1.31x 1.18x 1.07x
PEG - -1.8x -0.7x 0.8x 0.3x 0.5x 1.17x 0.91x
Capitalization / Revenue 2.66x 3.29x 2.76x 2.78x 2.89x 3.09x 2.91x 2.74x
EV / Revenue 0x 0x 0x 0x 0x 3.09x 2.91x 2.74x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.15x 7.18x 6.58x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.49 0.53 0.56 0.59 0.63 0.66 0.7033 0.71
Rate of return 2.35% 2.42% 2.6% 2.46% 2.12% 2% 2.14% 2.16%
EPS 2 2.05 1.92 1.55 1.81 2.47 3.05 3.31 3.64
Distribution rate 23.9% 27.6% 36.1% 32.6% 25.5% 21.6% 21.2% 19.5%
Net sales 1 59.18 50.46 59.31 66.04 78.97 100.3 106.5 113.1
EBITDA - - - - - - - -
EBIT 1 19.98 18.26 16.17 18.58 25.63 37.98 43.07 47
Net income 1 15.46 14.61 11.84 13.96 19.2 28.9 31.46 34.54
Net Debt - - - - - - - -
Reference price 2 20.88 21.89 21.53 24.00 29.65 32.92 32.92 32.92
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.79x - - 2% 31Cr
13.48x - - 1.9% 89TCr
6.25x - - 4.97% 43TCr
6.8x - - 4.67% 38TCr
11.54x - - 2.36% 35TCr
6.36x - - 4.89% 34TCr
6.78x - - 4.71% 32TCr
10.55x - - 4.93% 29TCr
17.59x - - 2.39% 28TCr
11.26x - - 2.3% 25TCr
Average 10.14x 3.51% 35.39TCr
Weighted average by Cap. 10.32x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First Community Corporation

Historical PBR trend

Valuation ratios - PBR - First Community Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First Community Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First Community Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - First Community Corporation
  1. Stock Market
  2. Stocks
  3. FCCO Stock
  4. Valuation First Community Corporation