The First Bancorp, Inc.

The First Bancorp, Inc.

FNLCยทNASDAQ

$28.57

-1.7%
Financial ServicesBanks - Regional

The First Bancorp, Inc. operates as the holding company for First National Bank that provides a range of banking products and services to individuals and businesses. It offers various deposit products, including demand, NOW, savings, money market, and certificates of deposit accounts. The company also provides commercial real estate loan products, such as mortgage loans to finance investments in real property comprising multi-family residential, commercial/retail, office, industrial, hotel, educational, and other specific or mixed use properties; commercial construction loans to finance construction of owner- and non-owner occupied commercial real estate properties; and other commercial loans, which include revolving and term loan obligations to business and corporate enterprises for the purpose of financing working capital or capital investment. In addition, it offers municipal loans for capitalized expenditures, construction projects, or tax-anticipation notes; residential term loans that include amortizing home mortgages and construction loans, which include loans for owner-occupied residential construction; home equity loans and lines of credit; and consumer loans, which are amortizing loans to individuals collateralized by automobiles, pleasure crafts, and recreation vehicles, as well as unsecured short-term time notes. Further, the company provides private banking, financial planning, investment management, and trust services to individuals, businesses, non-profit organizations, and municipalities, as well as payment processing services. It operates through 18 full-service banking offices in Lincoln, Knox, Waldo, Penobscot, Hancock, and Washington counties in the Mid-Coast, Eastern, and Down East regions of Maine. The company was formerly known as First National Lincoln Corporation and changed its name to The First Bancorp, Inc. in April 2008. The First Bancorp, Inc. was founded in 1864 and is based in Damariscotta, Maine.

At a Glance

Live Snapshot
Market Cap$322.15M
EPS3.1000
P/E Ratio9.22
Earnings Date07/22/2026
The First Bancorp, Inc.

The First Bancorp, Inc. Fair Value Envelope

FNLC ยท NASDAQ

Our analysis suggests that FNLC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.57, this represents a potential HIDDEN relative to our calculated worth for The First Bancorp, Inc..

Intrinsic Value
Current Price: $28.57

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$11.1B
+ Cash & Equivalents$27.8M
Firm Value$11.1B
- Debt$187.8M
Equity Value$10.9B
/ Shares Outstanding11,213,110B
DCF Value$972
UNDERVALUED BY 3301%

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
$53.2M
$75.0M
$105.5M
$148.6M
$209.1M
$294.5M
$414.5M
$583.6M
$821.7M
$1.2B
Maintenance CapEx
-$906.7K
-$1.3M
-$1.8M
-$2.5M
-$3.6M
-$5.0M
-$7.1M
-$9.9M
-$14.0M
-$19.7M
Owner Earnings
$52.3M
$73.7M
$103.7M
$146.0M
$205.6M
$289.4M
$407.5M
$573.7M
$807.7M
$1.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$48.5M
$63.2M
$82.3M
$107.3M
$139.9M
$182.4M
$237.8M
$309.9M
$404.0M
$526.7M
Terminal Value represents 81.0% of Enterprise Value