Projected Income Statement: Primis Financial Corp.

Forecast Balance Sheet: Primis Financial Corp.

Forecast Balance Sheet - Primis Financial Corp.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/28/25 1/29/26 - - -
Estimates

Cash Flow Forecast: Primis Financial Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1.082 2.456 1.012 1.924 1.194 1.734
Change - 126.99% -58.79% 90.12% -37.94% 45.23%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 3/16/21 3/14/22 3/15/23 10/15/24 4/29/25 3/16/26
1USD in Million
Estimates

Forecast Financial Ratios: Primis Financial Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 35.63% 17.38% 27.26% - 17.52% 37.51% 47.3% 52.84%
EBT Margin (%) - 42.18% 21.32% 7.45% -17.02% 65.11% 31.84% 37.79% 42.25%
Net margin (%) - 33.17% 16.98% 6.61% -7.23% 55.14% 22.59% 28.36% 28.63%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.92% 0.53% 0.58% -0.17% 0.25% 0.76% 1% 1.1%
ROE - 7.59% 4.37% 5.79% -1.79% 2.54% 7.44% 9.78% 10.42%

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 - 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4
Change - - 0% 0% 0% 0% 0% 0% 0%
Book Value Per Share 1 - 16.76 15.98 16.09 14.58 17.12 17.82 19.42 21.12
Change - - -4.65% 0.69% -9.38% 17.42% 4.09% 8.96% 8.77%
EPS 1 - 1.27 0.72 0.4 -0.31 2.49 1.36 1.817 2.1
Change - - -43.31% -44.44% -177.5% 903.23% -45.38% 33.58% 15.6%
Nbr of stocks (in thousands) - 24,575 24,664 24,682 24,723 24,644 24,735 24,735 24,735
Announcement Date - 1/27/22 1/26/23 1/25/24 1/28/25 1/29/26 - - -
1USD
Estimates
2026 *2027 *
P/E 10.8x 8.11x
PBR 0.83x 0.76x
EV / Sales 2.63x 2.41x
Yield 2.72% 2.72%

EPS & Dividend

EPS & Dividend - Primis Financial Corp.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Primis Financial Corp.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Primis Financial Corp.
Trader
Investor
-
Global
-
Quality
ESG MSCI
-
MarketScreener Ratings - Primis Financial Corp.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
14.73USD
Average target price
18.25USD
Spread / Average Target
+23.90%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Primis Financial Corp.
  1. Stock Market
  2. Stocks
  3. FRST Stock
  4. Financials Primis Financial Corp.