GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » FirstMerit Corp (NAS:FMER) » Definitions » Intrinsic Value: Projected FCF

FirstMerit (FirstMerit) Intrinsic Value: Projected FCF : $0.00 (As of May. 11, 2024)


View and export this data going back to 1989. Start your Free Trial

What is FirstMerit Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-11), FirstMerit's Intrinsic Value: Projected FCF is $0.00. The stock price of FirstMerit is $21.61. Therefore, FirstMerit's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for FirstMerit's Intrinsic Value: Projected FCF or its related term are showing as below:

FMER's Price-to-Projected-FCF is not ranked *
in the Banks industry.
Industry Median: 0.45
* Ranked among companies with meaningful Price-to-Projected-FCF only.

FirstMerit Intrinsic Value: Projected FCF Historical Data

The historical data trend for FirstMerit's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

FirstMerit Intrinsic Value: Projected FCF Chart

FirstMerit Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 22.75 23.60 24.00 22.78 25.18

FirstMerit Quarterly Data
Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 23.97 24.48 25.18 25.37 26.33

Competitive Comparison of FirstMerit's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, FirstMerit's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


FirstMerit's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, FirstMerit's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where FirstMerit's Price-to-Projected-FCF falls into.



FirstMerit Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get FirstMerit's Free Cash Flow(6 year avg) = $199.54.

FirstMerit's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun16)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*199.54112+3047.159*0.8)/166.807
=26.00

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


FirstMerit  (NAS:FMER) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

FirstMerit's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.61/26.002678666079
=0.83

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


FirstMerit Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of FirstMerit's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


FirstMerit (FirstMerit) Business Description

Industry
Traded in Other Exchanges
N/A
Address
Firstmerit Corp was organized in 1981 under the laws of the State of Ohio, It is a bank holding company. It operates through the Bank and its other subsidiaries, providing banking, fiduciary, financial, insurance and investment services to corporate, institutional and individual customers throughout Ohio, Chicago, Illinois, Michigan, Wisconsin and Western Pennsylvania. The Company manages its operations through the following primary lines of business: Commercial, Retail, Wealth and Other. Banking services are provided by the Company's national banking subsidiary, FirstMerit Bank. The Bank's trust department offers wealth management and trust services. The majority of its customers are comprised of consumers and small and medium sized businesses. The Bank has a small international department to service clients in its markets. The Company competes with other local, regional and national providers of financial services such as other bank holding companies, commercial banks, savings associations, credit unions, consumer and commercial finance companies, equipment leasing companies, mortgage banking companies, investment brokers and other brokerage institutions, money market and mutual funds and insurance companies. The Company is subject to extensive regulation, examination and supervision under by federal and state law.
Executives
Lizabeth A Ardisana director 328 S. SAGINAW ST., FLINT MI 48430
Brian C Williams officer: See Remarks III CASCADE PLAZA AKRON OH 44308
Carlton E Langer officer: See Remarks III CASCADE PLAZA AKRON OH 44308
Robert S Cubbin director
Christopher J Maurer officer: See Remarks III CASCADE PLAZA AKRON OH 44308
Steve H Baer director III CASCADE PLAZA AKRON OH 44308
Philip A Lloyd director II CASCADE PLAZA AKRON OH 44308
R Cary Blair director II CASCADE PLAZA AKRON OH 44308
Russ M Strobel director NICOR INC P O BOX 3014 NAPERVILLE IL 60566-7014
Nancy H Worman officer: See Remarks III CASCADE PLAZA AKRON OH 44308
Michael G Robinson officer: See Remarks III CASCADE PLAZA AKRON OH 44308
William P Richgels officer: See Remarks III CASCADE PLAZA AKRON OH 44308
Mark D Quinlan officer: See Remarks 200 NORTH ADAMS STREET, GREEN BAY WI 54301
Paul G Greig director, officer: Chairman, President and CEO III CASCADE PLAZA, AKRON OH 44308
Karen S Belden director II CASCADE PLAZA AKRON OH 44308

FirstMerit (FirstMerit) Headlines

From GuruFocus

FirstMerit Corp. (FMER) Chrm., Pres. & CEO Paul G Greig sells 1,195 Shares

By GuruFocus Research GuruFocus Editor 09-24-2009

Weekly Top Insider Buys: FMER, ANN, JOSB, HI, CMTL

By gururk gururk 04-10-2011

FirstMerit Corp. Reports Operating Results (10-Q)

By gurufocus 10qk 05-10-2010

FirstMerit Corp. (FMER) Chrm., Pres. & CEO Paul G Greig sells 10,000 Shares

By GuruFocus Research GuruFocus Editor 03-02-2010