$58.79
Near FV▼ -8.6% against the close used
Model range $4.87 – $88.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$4.87Fair value$58.79Bull$88.22
FairClose
52-week traded range
52W low $46.3252W high $66.34
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
First Bancorp (Southern Pines NC) closed at $64.30, 9.4% above the consensus fair value of $58.79 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 24.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$88.22
+37.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.7%, r=10%, tg=3%, n=10yr
Graham Number
$50.01
-22.2%
√(22.5 × EPS × BVPS)
EPS=2.68, BVPS=41.48 · outside Graham range (P/E 24, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
$53.60
-16.6%
EPS × 20x (sector P/E)
EPS=2.68, Sector P/E=20x
Peter Lynch (PEG)
$20.53
-68.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.68, g=7.7%
EV/EBITDA
$48.83
-24.1%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=146.29M
Dividend Discount (DDM)
$42.01
-34.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.91, r=10%, g=7.7%
Book Value (P/B)
$4.87
-92.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41.48, ROE=6.5%, g=6%, r=10%
Reverse DCF
$64.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 7.7%
Margin of Safety
$47.96
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=63.94, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.