investorscraft@gmail.com

Intrinsic Value of First BanCorp. (FBP)

Previous Close$22.03
Intrinsic Value
Upside potential
Previous Close
$22.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First BanCorp. operates as a financial holding company primarily through its subsidiary, FirstBank Puerto Rico, serving retail, commercial, and institutional clients. The company generates revenue through interest income from loans, investment securities, and fee-based services such as wealth management and transaction processing. Operating in Puerto Rico and the U.S. Virgin Islands, First BanCorp. holds a strong regional presence, leveraging its deep customer relationships and localized expertise to compete against larger national banks. Its market position is reinforced by a diversified loan portfolio, including residential mortgages, commercial loans, and consumer credit, which mitigates sector-specific risks. The company also benefits from its focus on digital transformation, enhancing customer accessibility and operational efficiency in a competitive banking landscape.

Revenue Profitability And Efficiency

First BanCorp. reported revenue of $130.7 million for FY 2024, with net income reaching $298.7 million, reflecting strong profitability. Diluted EPS stood at $1.80, indicating efficient earnings distribution. Operating cash flow was robust at $404.2 million, supported by disciplined cost management and stable interest margins. Capital expenditures were modest at $10.0 million, suggesting a focus on maintaining rather than aggressively expanding physical infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 228%, highlighting its ability to convert revenue into profit effectively. High operating cash flow relative to net income suggests quality earnings underpinned by cash generation. The low capital expenditure intensity indicates capital-efficient operations, allowing for reinvestment in digital initiatives or shareholder returns.

Balance Sheet And Financial Health

First BanCorp. maintains a strong balance sheet, with cash and equivalents of $1.16 billion providing ample liquidity. Total debt of $561.7 million is manageable, reflecting a conservative leverage profile. The company’s financial health is further supported by its ability to generate consistent cash flows, ensuring flexibility to meet obligations and pursue strategic opportunities.

Growth Trends And Dividend Policy

Growth trends appear stable, with the company focusing on organic expansion and digital adoption. A dividend per share of $0.66 signals a commitment to returning capital to shareholders, supported by earnings and cash flow stability. The payout ratio remains sustainable, balancing shareholder returns with reinvestment needs for future growth.

Valuation And Market Expectations

The company’s valuation reflects its regional banking strength and profitability. Market expectations likely incorporate its steady earnings power and disciplined capital management. Trading multiples should be assessed against peers to gauge relative attractiveness, considering its niche market focus and growth prospects.

Strategic Advantages And Outlook

First BanCorp.’s strategic advantages include its entrenched regional presence, diversified revenue streams, and focus on digital innovation. The outlook remains positive, with opportunities to expand market share and enhance operational efficiency. Risks include economic sensitivity to Puerto Rico’s macroeconomic conditions, but the company’s prudent risk management mitigates potential downsides.

Sources

Company filings, CIK 0001057706

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount