Projected Income Statement: First BanCorp.

Forecast Balance Sheet: First BanCorp.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/26/22 1/27/23 1/24/24 1/23/25 1/27/26 - - -
Estimates

Cash Flow Forecast: First BanCorp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 16.07 13.35 20.46 22.6 10.01 11.03
Change - -16.93% 53.26% 10.46% -55.71% 10.23%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 3/1/21 3/1/22 2/28/23 2/28/24 2/28/25 2/27/26
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 (%) - 46% 51.75% 49.42% 48.2% 49.88% 52.59% 52.3% 52.02%
EBT Margin (%) - 50.27% 48.74% 42.74% 41.7% 41.64% 44.22% 43.38% 41.74%
Net margin (%) - 32.59% 33.22% 32.57% 31.84% 34.46% 33.71% 32.7% 32.97%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.38% 1.57% 1.62% 1.58% 1.81% 1.91% 1.91% 1.88%
ROE - 12.58% 18.66% 21.86% 19.09% 18.74% 18.45% 18.29% 14.6%

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 - 0.31 0.46 0.56 0.64 0.72 0.7967 0.872 -
Change - - 48.39% 21.74% 14.29% 12.5% 10.65% 9.46% -
Book Value Per Share 1 - 10.41 7.25 8.85 10.19 12.56 13.62 14.87 20.51
Change - - -30.36% 22.07% 15.14% 23.26% 8.47% 9.16% 37.91%
EPS 1 - 1.31 1.59 1.71 1.81 2.15 2.398 2.548 2.75
Change - - 21.37% 7.55% 5.85% 18.78% 11.56% 6.24% 7.92%
Nbr of stocks (in thousands) - 204,440 183,665 171,656 162,839 156,901 151,653 151,653 151,653
Announcement Date - 1/26/22 1/27/23 1/24/24 1/23/25 1/27/26 - - -
1USD
Estimates
2026 *2027 *
P/E 11.9x 11.2x
PBR 2.09x 1.92x
EV / Sales 3.97x 3.8x
Yield 2.79% 3.06%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
28.52USD
Average target price
31.71USD
Spread / Average Target
+11.20%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FBP Stock
  4. Financials First BanCorp.