Franklin Financial Services Corporation

Franklin Financial Services Corporation

FRAFยทNASDAQ

$55.98

-1.2%
Financial ServicesBanks - Regional

Franklin Financial Services Corporation operates as the bank holding company for Farmers and Merchants Trust Company of Chambersburg that provides commercial, retail banking, and trust services to small and medium-sized businesses, individuals, governmental entities, and non-profit organizations in Pennsylvania. It offers various deposit products, including checking, savings, money management, and time deposit accounts, as well as demand deposits. The company also provides commercial real estate, construction and land development, agricultural, commercial and industrial, and residential mortgage loans, as well as installment and revolving loans to consumers; and secured and unsecured commercial and industrial loans, including accounts receivable and inventory financing, and commercial equipment financing. In addition, it offers various investment and trust services comprising estate planning and administration, corporate and personal trust fund management, pension, and profit sharing and other employee benefit funds management services, as well as custodial services; sells mutual funds, annuities, and insurance products; and offers safe deposit facilities and fiduciary services. Further, the company, through its subsidiary, Franklin Future Fund Inc., operates as a non-bank investment company that makes venture capital investments. It operates twenty-two community banking offices in Franklin, Cumberland, Fulton, and Huntingdon counties, Pennsylvania. Franklin Financial Services Corporation was founded in 1906 and is headquartered in Chambersburg, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$251.52M
EPS4.7400
P/E Ratio11.81
Earnings Date07/21/2026
Franklin Financial Services Corporation

Franklin Financial Services Corporation Fair Value Envelope

FRAF ยท NASDAQ

Our analysis suggests that FRAF has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $55.98, this represents a potential HIDDEN relative to our calculated worth for Franklin Financial Services Corporation.

Intrinsic Value
Current Price: $55.98

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$3.1B
+ Cash & Equivalents$128.7M
Firm Value$3.2B
- Debt$214.7M
Equity Value$3.0B
/ Shares Outstanding4,476,502B
DCF Value$671
UNDERVALUED BY 1099%

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
$32.6M
$41.7M
$53.5M
$68.5M
$87.7M
$112.3M
$143.9M
$184.2M
$236.0M
$302.2M
Maintenance CapEx
-$221.8K
-$284.1K
-$363.9K
-$466.1K
-$597.0K
-$764.6K
-$979.3K
-$1.3M
-$1.6M
-$2.1M
Owner Earnings
$32.4M
$41.5M
$53.1M
$68.0M
$87.1M
$111.6M
$142.9M
$183.0M
$234.4M
$300.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$30.0M
$35.5M
$42.1M
$50.0M
$59.3M
$70.3M
$83.4M
$98.9M
$117.2M
$139.0M
Terminal Value represents 76.5% of Enterprise Value