First Capital, Inc. (FCAP) Discounted Future Market Cap - Discounting Cash Flows
First Capital, Inc.
FCAP (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 43.31 USD
Estimated net income 16.88 Mil. USD
Estimated market capitalization 207.5 Mil. USD
Market capitalization discounted to present 144.9 Mil. USD
Shares Outstanding 3.35 Mil.
Earnings Per Share (EPS) 3.66 USD
Market Price 45 USD
Price to Earnings (PE) Ratio 12.32

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 42 51.34 45.55 49.31 53.39 57.8 62.57
Revenue Growth Rate 2.23% 22.26% 8.46% 8.26% 8.26% 8.26% 8.26%
Net Income 11.94 12.22 12.28 13.3 14.4 15.59 16.88

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 36.61 51.34 42 41.08 40.28 37.86 36.67 36.72 32.97 31.41 29.5 22.83
Cost of Revenue 0.469 0.469 0 0 0 0 0 0 0 0 0 0
Gross Profit 36.56 50.88 42 41.08 40.28 37.86 36.67 36.72 32.97 31.41 29.5 22.83
Gross Margin 99.92% 99.09% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Operating Income 17 28.84 42 0 17.83 13.66 11.82 12.31 12.26 11.93 11.15 8.17
Operating Margin 45.1% 56.18% 100% 0% 44.27% 36.09% 32.24% 33.53% 37.18% 37.99% 37.8% 35.76%
Net Income 9.95 12.22 11.94 12.79 11.9 11.42 10.13 10.32 9.25 7.44 6.86 5.2
Net Margin 26.97% 23.81% 28.43% 31.14% 29.55% 30.17% 27.63% 28.12% 28.07% 23.68% 23.27% 22.77%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 36.61 51.34 42 41.08 40.28 37.86 36.67 36.72 32.97 31.41 29.5 22.83
Revenue Growth Rate 8.26% 22.26% 2.23% 1.99% 6.37% 3.25% -0.133% 11.39% 4.95% 6.48% 29.2% 2.89%
Net Income 9.95 12.22 11.94 12.79 11.9 11.42 10.13 10.32 9.25 7.44 6.86 5.2
Net Margin 26.97% 23.81% 28.43% 31.14% 29.55% 30.17% 27.63% 28.12% 28.07% 23.68% 23.27% 22.77%
Net Income Growth Rate 7.96% 2.37% -6.65% 7.46% 4.18% 12.76% -1.88% 11.59% 24.38% 8.38% 32.05% -7.08%
Stockholders Equity 114.8 317.1 114.6 105.2 85.16 113.8 110.6 98.84 85.84 80.94 75.73 74.4
Equity Growth Rate 23.54% 176.7% 8.9% 23.57% -25.19% 2.88% 11.94% 15.13% 6.06% 6.88% 1.79% 30.24%
Return on Invested Capital (ROIC) 2.12% 5.63% 3.28% 0% 2.85% 1.24% 1.71% 1.93% 1.39% 1.16% 1.15% 0.871%
After-tax Operating Income 13.96 24.15 35.43 0 14.92 11.43 10.13 10.33 10.66 8.43 8.16 5.93
Income Tax Rate 18.79% 16.29% 15.64% 14.94% 16.3% 16.38% 14.3% 16.12% 13.08% 29.4% 26.84% 27.37%
Invested Capital 710.7 428.9 1,082 846.6 523.9 922.2 593.4 535.7 767.2 729.4 708.1 680.6
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us