$31.96
Below FV▲ +15.4% against the close used
Model range $2.75 – $43.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$2.75Fair value$31.96Bull$43.00
FairClose
52-week traded range
52W low $19.2552W high $29.70
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
First BanCorp (Puerto Rico) closed at $27.69, 13.4% below the consensus fair value of $31.96 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$34.71
+25.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
$24.90
-10.1%
√(22.5 × EPS × BVPS)
EPS=2.15, BVPS=12.82 · outside Graham range (P/E 12.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
$43.00
+55.3%
EPS × 20x (sector P/E)
EPS=2.15, Sector P/E=20x
Peter Lynch (PEG)
$2.75
-90.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.15, g=1.3%
EV/EBITDA
$28.78
+4.0%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=433.93M
Dividend Discount (DDM)
$9.18
-66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.72, r=10%, g=2%
Book Value (P/B)
$26.46
-4.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12.82, ROE=17.5%, g=3%, r=10%
Reverse DCF
$27.69
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 1.3%
Margin of Safety
$25.65
-7.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34.2, 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.