Projected Income Statement: First Bancorp

Forecast Balance Sheet: First Bancorp

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 1/26/22 1/24/23 1/24/24 1/29/25 1/21/26 - -
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 2/26/21 3/1/22 2/28/23 2/28/24 2/26/25 2/25/26
1USD in Million
Estimates

Forecast Financial Ratios: First Bancorp

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

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 42.92% 50.65% 37.06% 33.29% 33.22% 52.35% 53.73%
EBT Margin (%) - 37.19% 46.82% 32.65% 27.78% 30.41% 48.44% 48.78%
Net margin (%) - 29.57% 37.14% 25.77% 21.58% 24.21% 37.8% 37.9%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 1.13% 1.39% 0.87% 0.63% - 1.48% 1.52%
ROE - 9.86% 13.4% 8.05% 5.38% - 11.15% 10.88%

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 1.002
Change - - 10% 0% 0% 3.41% 5.49% 4.38%
Book Value Per Share 1 - 34.54 28.89 33.38 34.96 39.89 43.73 47.99
Change - - -16.36% 15.54% 4.73% 14.1% 9.64% 9.72%
EPS 1 - 3.19 4.12 2.53 1.84 2.68 4.654 4.984
Change - - 29.15% -38.59% -27.27% 45.65% 73.66% 7.09%
Nbr of stocks (in thousands) - 35,595 35,712 41,091 41,342 41,465 41,375 41,375
Announcement Date - 1/26/22 1/24/23 1/24/24 1/29/25 1/21/26 - -
1USD
Estimates
2026 *2027 *
P/E 13.1x 12.2x
PBR 1.39x 1.27x
EV / Sales 4.93x 4.61x
Yield 1.58% 1.65%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
60.76USD
Average target price
66.35USD
Spread / Average Target
+9.20%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FBNC Stock
  4. Financials First Bancorp
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!