FCBC - Intrinsic Value and Financial Analysis - First Community Bankshares, Inc.

First Community Bankshares, Inc. FCBC

Financial Services - Banks - Regional - NASDAQ - US

Watchlist

$ 45.7

-0.911 %

$ 836 M

Market Cap

16.68

P/E

BALANCE SHEET

3.27 B ASSETS

Growth Rates

1Year 4.24%

3Years 2.77%

5Years 7.81%

7Years 4.60%

10Years 2.30%

2.77 B LIABILITIES

Growth Rates

1Year 1.90%

3Years 320.48%

5Years 7.66%

7Years 4.39%

10Years 1.98%

503 M EQUITY

Growth Rates

1Year 19.27%

3Years 5.65%

5Years 8.62%

7Years 5.81%

10Years 4.36%

BALANCE SHEET DECOMPOSITION

Balance Sheet Decomposition First Community Bankshares, Inc.

3.27 B ASSETS
2.77 B LIABILITIES

Current Assets	127 M
Cash & Short-Term Investments	116 M
Receivables	10.9 M
Other Current Assets	0
Non-Current Assets	491 M
Long-Term Investments	281 M
PP&E	51.3 M
Other Non-Current Assets	159 M

Current Liabilities	0
Accounts Payable	0
Short-Term Debt	0
Other Current Liabilities	0
Non-Current Liabilities	2.77 B
Long-Term Debt	0
Other Non-Current Liabilities	2.77 B

Balance Sheet

Millions

	Dec-2023	Dec-2022	Dec-2021	Dec-2020	Dec-2019	Dec-2018	Dec-2017	Dec-2016	Dec-2015	Dec-2014	Dec-2013	Dec-2012	Dec-2011	Dec-2010	Dec-2009	Dec-2008	Dec-2007	Dec-2006	Dec-2005	Dec-2004	Dec-2003	Dec-2002	Dec-2001	Dec-2000	Dec-1999	Dec-1998	Dec-1997	Dec-1996
ASSETS
Cash & Cash Equivalents	77.6	170.8	677.4	456.6	217.0	76.9	158.0	76.3	38.3	40.8	54.8	78.3	45.4	112.2	101.3	46.4	52.7	57.8	57.5	54.7	61.6	124.6	47.6	50.2	37.8	34.0	34.8	27.4
Short Term Investments	281.0	300.3	76.3	83.4	169.6	153.1	165.6	165.6	366.2	326.1	519.8	534.4	482.4	9.7	10.1	11.6	6.9	9.1	8.9	0	0	0	0	0	0	0	0	0
Receivables	10.9	9.3	7.9	9.1	5.1	5.5	5.8	5.6	6.0	6.3	7.5	7.8	6.2	0	0	0	0	0	0	8.6	8.3	7.9	8.8	9.3	8.1	7.0	7.7	6.3
Inventory	0	(180.8)	(686.4)	(468.9)	(230.5)	(91.3)	(174.3)	(100.4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 373.7	1 113.1	998.3	967.1	953.5	785.3
Total Current Assets	127.3	374.8	761.6	549.0	391.7	200.0	208.5	207.8	409.6	371.9	570.9	592.6	523.2	21.4	27.6	13.6	9.8	13.6	10.2	63.3	69.9	132.5	1 430.0	1 172.6	1 044.1	1 008.1	996.0	819.0
PP&E	51.3	47.3	52.3	57.7	62.8	45.8	48.1	50.1	52.8	55.8	61.1	64.9	54.7	56.2	56.9	55.0	48.4	36.9	35.0	37.4	30.0	25.1	21.7	21.2	20.6	21.5	20.6	14.6
Intangible Assets	15.1	4.2	5.6	7.1	8.5	5.0	6.2	7.2	5.2	6.4	2.9	3.5	4.3	90.6	6.4	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill	143.9	129.6	129.6	129.6	129.6	92.7	95.8	95.8	100.5	100.7	105.5	107.1	83.1	84.9	84.6	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	281.0	300.3	76.3	83.4	169.6	178.1	190.7	212.7	438.7	384.1	520.4	535.2	485.9	484.7	493.5	529.4	676.2	528.4	428.6	422.9	482.5	341.9	395.9	208.9	213.5	277.2	271.0	236.4
Other Long Term Assets	(491.3)	(481.4)	(263.8)	(277.7)	(22.2)	(14.2)	(211.4)	(228.5)	(438.7)	(384.1)	(520.4)	(537.4)	(485.9)	(631.6)	(641.5)	(674.0)	(794.6)	(627.5)	(524.7)	(521.6)	(553.3)	(394.1)	26.5	24.2	23.4	24.3	25.8	4.1
Other Assets	2 649.9	2 279.3	2 169.1	2 184.5	2 036.7	1 722.7	2 029.9	2 025.5	1 894.2	2 073.1	1 862.1	1 965.2	1 499.5	1 591.3	1 605.8	1 445.6	1 345.4	1 392.6	1 417.6	1 246.0	1 049.6	997.8	0	0	0	0	0	0
Total Assets	3 268.5	3 135.6	3 194.5	3 011.1	2 798.8	2 244.4	2 388.5	2 386.4	2 462.3	2 607.9	2 602.5	2 731.1	2 164.8	2 244.2	2 274.9	2 133.3	2 149.8	2 033.7	1 952.5	1 830.8	1 672.7	1 524.4	1 478.2	1 218.0	1 088.2	1 054.0	1 042.3	837.7
LIABILITIES
Accounts Payable	0	32.9	35.8	37.2	38.5	26.4	27.8	27.3	26.6	26.1	22.8	28.8	20.5	0	0	0	0	0	0	0	0	0	15.9	13.2	13.4	0	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	116.9	147.4	0	0	0	0	0	2.7	25.5
Other Current Liabilities	0	(63.8)	(70.0)	(73.3)	(75.2)	(48.4)	(50.5)	43.4	(26.6)	(26.1)	(22.8)	(28.8)	(20.5)	0	0	0	0	0	0	(116.9)	(147.4)	0	(15.9)	(13.2)	(13.4)	0	(2.7)	(25.5)
Total Current Liabilities	0	32.9	35.8	37.2	38.5	26.4	27.8	27.3	26.6	26.1	22.8	30.9	0	0	0	0	0	0	0.3	116.9	147.4	0	15.9	13.2	13.4	0	2.7	25.5
Long Term Debt	0	0	0	0	0.9	0	50.0	80.7	80.8	108.0	166.1	177.4	165.9	191.2	198.9	215.9	291.9	197.7	128.9	15.0	15.0	124.4	145.3	0	10.2	18.2	24.4	15.1
Deferred Tax Income	0	0	0	0	4.3	4.7	11.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	2 765.3	2 713.6	2 766.7	2 584.4	2 369.2	0	1 987.7	1 966.6	2 038.5	2 148.6	2 107.8	(177.4)	(165.9)	(191.2)	(198.9)	(215.9)	(291.9)	(197.7)	(113.4)	(15.0)	(15.0)	(124.4)	(145.3)	0	(10.2)	(18.2)	(24.4)	(15.1)
Total Liabilities	2 765.3	2 713.6	35.8	37.2	2 370.0	1 911.5	2 037.7	2 047.3	2 119.3	2 256.6	2 273.9	2 374.6	1 859.1	1 974.4	2 021.0	1 913.0	1 932.7	1 821.0	1 758.0	1 647.6	1 497.7	1 371.9	1 345.2	1 097.3	984.7	952.3	944.5	748.3
EQUITY
Common Stock	18.5	16.2	16.9	17.7	18.4	16.0	21.4	21.4	21.4	20.5	20.5	20.3	18.1	18.1	18.1	12.1	11.5	11.5	11.5	11.5	11.4	10.0	10.0	9.1	9.0	7.2	5.8	23.0
Retained Earnings	319.9	293.0	264.8	237.6	219.5	195.8	180.3	170.4	155.6	141.2	125.8	113.0	93.7	81.5	68.4	107.2	117.7	100.1	82.8	68.0	56.9	79.1	62.6	78.1	69.4	60.2	54.6	46.8
Other Accumulative Comprehensive Income/Loss	(11.0)	(15.7)	(1.5)	(1.9)	(1.5)	(1.4)	(0.6)	(2.0)	(5.2)	(5.6)	(14.7)	(1.7)	(7.3)	(12.2)	(13.7)	(52.5)	(7.3)	0.2	(0.8)	2.4	5.0	6.8	0.8	(1.5)	(6.2)	1.2	1.3	0.4
Total Equity	503.3	422.0	427.8	426.7	428.8	332.9	350.7	339.1	343.0	351.4	328.6	356.5	305.7	269.9	253.9	220.3	217.1	212.7	194.5	183.2	175.0	152.5	133.0	120.7	103.5	101.7	97.9	89.3
Total Liabilities and Equity	3 268.5	3 135.6	3 194.5	3 011.1	2 798.8	2 244.4	2 388.5	2 386.4	2 462.3	2 607.9	2 602.5	2 731.1	2 164.8	2 244.2	2 274.9	2 133.3	2 149.8	2 033.7	1 952.5	1 830.8	1 672.7	1 524.4	1 478.2	1 218.0	1 088.2	1 054.0	1 042.3	837.7
SHARES OUTSTANDING
Common Shares Outstanding	18.0	16.5	17.3	17.8	15.7	16.6	17.0	17.3	18.5	18.4	19.8	19.1	17.9	17.8	14.9	11.1	11.2	11.2	11.3	11.2	12.4	10.7	10.9	10.6	10.6	10.6	10.7	8.5

Balance Sheet

Premium Plan

Unlimited Plan