Company Valuation: First Community Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 157.5 165.8 163.6 183.4 228 304 -
Change - 5.25% -1.3% 12.08% 24.33% 33.34% -
Enterprise Value (EV) 157.5 165.8 163.6 183.4 228 304 304
Change - 5.25% -1.3% 12.08% 24.33% 33.34% 0%
P/E 10.2x 11.4x 13.9x 13.3x 12x 11.6x 10.2x
PBR 1.12x 1.32x 1.25x 1.27x 1.36x 1.28x 1.17x
PEG - -1.8x -0.7x 0.8x 0.3x 0.9x 0.8x
Capitalization / Revenue 2.66x 3.29x 2.76x 2.78x 2.89x 3.06x 2.84x
EV / Revenue 0x 0x 0x 0x 0x 3.06x 2.84x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.46x 7.33x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.49 0.53 0.56 0.59 0.63 0.6467 0.67
Rate of return 2.35% 2.42% 2.6% 2.46% 2.12% 2% 2.07%
EPS 2 2.05 1.92 1.55 1.81 2.47 2.8 3.16
Distribution rate 23.9% 27.6% 36.1% 32.6% 25.5% 23.1% 21.2%
Net sales 1 59.18 50.46 59.31 66.04 78.97 99.46 107
EBITDA - - - - - - -
EBIT 1 19.98 18.26 16.17 18.58 25.63 35.96 41.49
Net income 1 15.46 14.61 11.84 13.96 19.2 24.95 29.9
Net Debt - - - - - - -
Reference price 2 20.88 21.89 21.53 24.00 29.65 32.35 32.35
Nbr of stocks (in thousands) 7,544 7,573 7,599 7,641 7,690 9,398 -
Announcement Date 1/19/22 1/18/23 1/24/24 1/22/25 1/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.55x - - 2% 304M
13.42x - - 1.86% 901B
12.94x - - 1.96% 424B
5.96x - - 5.2% 387B
12.26x - - 4.21% 341B
18.62x - - 2.29% 292B
5.67x - - 5.38% 298B
11.89x - - 2.21% 261B
6.01x - - 5.21% 270B
14.14x - - 2.8% 240B
Average 11.25x 3.31% 341.53B
Weighted average by Cap. 11.52x 3.19%

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