Projected Income Statement: First BanCorp.

Forecast Balance Sheet: First BanCorp.

Forecast Balance Sheet - First BanCorp.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 26/01/22 27/01/23 24/01/24 23/01/25 27/01/26 - - -
Estimates

Cash Flow Forecast: First BanCorp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 16.07 13.35 20.46 22.6 10.01 11.03
Change - -16.93% 53.26% 10.46% -55.71% 10.23%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 01/03/21 01/03/22 28/02/23 28/02/24 28/02/25 27/02/26
1USD in Million
Estimates

Forecast Financial Ratios: First BanCorp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 46% 51.75% 49.42% 48.2% 49.88% 52.16% 51.2% 51.75%
EBT Margin (%) - 50.27% 48.74% 42.74% 41.7% 41.64% 45.34% 43.68% 42.67%
Net margin (%) - 32.59% 33.22% 32.57% 31.84% 34.46% 34.56% 33.04% 33%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.38% 1.57% 1.62% 1.58% 1.81% 1.92% 1.86% 1.88%
ROE - 12.58% 18.66% 21.86% 19.09% 18.74% 19.06% 19.16% 20.27%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.31 0.46 0.56 0.64 0.72 0.8217 0.95 0.9275
Change - - 48.39% 21.74% 14.29% 12.5% 14.12% 15.62% -2.37%
Book Value Per Share 1 - 10.41 7.25 8.85 10.19 12.56 12.61 13.49 13.99
Change - - -30.36% 22.07% 15.14% 23.26% 0.4% 6.99% 3.71%
EPS 1 - 1.31 1.59 1.71 1.81 2.15 2.405 2.524 2.744
Change - - 21.37% 7.55% 5.85% 18.78% 11.84% 4.98% 8.7%
Nbr of stocks (in thousands) - 204,440 183,665 171,656 162,839 156,901 149,906 149,906 149,906
Announcement Date - 26/01/22 27/01/23 24/01/24 23/01/25 27/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 10.8x 10.3x
PBR 2.06x 1.93x
EV / Sales 3.65x 3.5x
Yield 3.16% 3.65%

EPS & Dividend

EPS & Dividend - First BanCorp.


Y-o-Y evolution of P/E

Valuation ratios - P/E - First BanCorp.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - First BanCorp.
Trader
Investor
-
Global
-
Quality
ESG MSCI
AAA
MarketScreener Ratings - First BanCorp.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
26.00USD
Average target price
30.86USD
Spread / Average Target
+18.68%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - First BanCorp.
  1. Stock Market
  2. Stocks
  3. FBP Stock
  4. Financials First BanCorp.