First Bancorp

First Bancorp

FBNCยทNASDAQ

$57.31

-1.2%
Financial ServicesBanks - Regional

First Bancorp operates as the bank holding company for First Bank that provides banking products and services for individuals and small to medium-sized businesses primarily in North Carolina and northeastern South Carolina. It accepts deposit products, such as checking, savings, and money market accounts, as well as time deposits, including certificate of deposits and individual retirement accounts. The company also offers loans for a range of consumer and commercial purposes comprising loans for business, real estate, personal, home improvement, and automobiles, as well as residential mortgages and small business administration loans; and accounts receivable financing and factoring, inventory financing, and purchase order financing services. In addition, it provides credit and debit cards, letter of credits, and safe deposit box rental services, as well as electronic funds transfer services consisting of wire transfers; and internet and mobile banking, cash management, bank-by-phone services, and remote deposit capture services. Further, the company offers investment and insurance products, such as mutual funds, annuities, long-term care insurance, life insurance, and company retirement plans, as well as property and casualty insurance products; and financial planning services. As of December 31, 2021, it operated 121 branches comprising 114 branch offices located in North Carolina and seven branches in South Carolina. First Bancorp was founded in 1934 and is headquartered in Southern Pines, North Carolina.

At a Glance

Live Snapshot
Market Cap$2.37B
EPS2.6800
P/E Ratio21.38
Earnings Date07/22/2026
First Bancorp

First Bancorp Fair Value Envelope

FBNC ยท NASDAQ

Our analysis suggests that FBNC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $57.31, this represents a potential HIDDEN relative to our calculated worth for First Bancorp.

Intrinsic Value
Current Price: $57.31

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$9.7B
+ Cash & Equivalents$146.8M
Firm Value$9.9B
- Debt$74.6M
Equity Value$9.8B
/ Shares Outstanding41,462,400B
DCF Value$237
UNDERVALUED BY 313%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$234.7M
$271.2M
$313.4M
$362.1M
$418.4M
$483.5M
$558.6M
$645.5M
$745.8M
$861.8M
Maintenance CapEx
-$981.0K
-$1.1M
-$1.3M
-$1.5M
-$1.7M
-$2.0M
-$2.3M
-$2.7M
-$3.1M
-$3.6M
Owner Earnings
$233.7M
$270.1M
$312.1M
$360.6M
$416.6M
$481.4M
$556.3M
$642.8M
$742.7M
$858.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$216.4M
$231.5M
$247.7M
$265.0M
$283.6M
$303.4M
$324.6M
$347.3M
$371.5M
$397.5M
Terminal Value represents 69.3% of Enterprise Value