Discounted Cash Flow
First Community Bankshares Inc. /Va/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | — | $25.1m | $42.3m | — | $1.45 |
| 2017 | — | $21.5m (-14.5%) | $36.7m (-13.3%) | — | $1.26 (-13.1%) |
| 2018 | — | $36.3m (69.1%) | $46.9m (28.1%) | — | $2.19 (73.8%) |
| 2019 | — | $38.8m (6.8%) | $56.7m (20.7%) | — | $2.47 (12.8%) |
| 2020 | — | $35.9m (-7.4%) | $42.6m (-24.7%) | — | $2.02 (-18.2%) |
| 2021 | — | $51.2m (42.4%) | $45.2m (5.9%) | — | $2.95 (46.0%) |
| 2022 | — | $46.7m (-8.8%) | $57.9m (28.1%) | — | $2.82 (-4.4%) |
| 2023 | — | $48.0m (2.9%) | $59.1m (2.1%) | — | $2.67 (-5.3%) |
| 2024 | — | $51.6m (7.5%) | $54.9m (-7.0%) | — | $2.81 (5.2%) |
| 2025 | — | $48.8m (-5.4%) | $60.0m (9.2%) | — | $2.66 (-5.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.