GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » 1st Century Bancshrs Inc (NAS:FCTY) » Definitions » Intrinsic Value: Projected FCF

1st Century Bancshrs (1st Century Bancshrs) Intrinsic Value: Projected FCF : $0.00 (As of May. 14, 2024)


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

What is 1st Century Bancshrs 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 (2024-05-14), 1st Century Bancshrs's Intrinsic Value: Projected FCF is $0.00. The stock price of 1st Century Bancshrs is $11.22. Therefore, 1st Century Bancshrs's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for 1st Century Bancshrs's Intrinsic Value: Projected FCF or its related term are showing as below:

FCTY'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.

1st Century Bancshrs Intrinsic Value: Projected FCF Historical Data

The historical data trend for 1st Century Bancshrs'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.

1st Century Bancshrs Intrinsic Value: Projected FCF Chart

1st Century Bancshrs 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 6.03 7.76 9.14 9.28 10.28

1st Century Bancshrs Quarterly Data
Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16
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 9.39 9.42 9.85 10.28 10.23

Competitive Comparison of 1st Century Bancshrs's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, 1st Century Bancshrs'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.


1st Century Bancshrs's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, 1st Century Bancshrs's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where 1st Century Bancshrs's Price-to-Projected-FCF falls into.



1st Century Bancshrs 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 1st Century Bancshrs's Free Cash Flow(6 year avg) = $3.53.

1st Century Bancshrs'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 (Mar16)*0.8)/Shares Outstanding (Diluted Average)
=(14.560228559972*3.52704+65.952*0.8)/9.963
=10.45

* 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.


1st Century Bancshrs  (NAS:FCTY) 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.

1st Century Bancshrs's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=11.22/10.450276878467
=1.07

* 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.


1st Century Bancshrs Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of 1st Century Bancshrs's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


1st Century Bancshrs (1st Century Bancshrs) Business Description

Traded in Other Exchanges
N/A
Address
1st Century Bancshrs Inc is a Delaware corporation. The Company operates as a bank holding company for 1st Century Bank, N.A., a National Association (the Bank). The Bank is a full service commercial bank. The bank's main focus is relationship banking to family and closely held middle market businesses, professional service firms, and high net worth individuals, real estate investors and entrepreneurs. The Bank also provides various banking services to meet the financial needs of the local residential community, with an orientation mainly directed toward owners and employees of its business client base. The Bank's product offerings includes: Loans and Deposits. Loans consist of business and personal lines of credit and term loans; tenant improvement and equipment financing; bridge and/or specific purpose loans; commercial, industrial and multi-family real estate lending; personal home equity loans and lines of credit; and credit cards for business and personal use. Deposits consist of business checking, money market and certificates of deposit; personal checking, money market and certificates of deposits; Attorney-Client trust accounts; trust accounts; cash management and on-line banking; and Debit cards. The general market area it serves is defined as La Cienega Boulevard to the east, the Santa Monica Mountains to the north, the Pacific Ocean to the west and the Los Angeles International Airport to the south. The Bank competes with other banks and financial institutions to attract deposits. The Bank faces competition from established local and regional banks and savings and loan institutions. The Company and its subsidiaries are subject to significant regulation and restrictions by Federal and State laws and regulatory agencies. The Bank is subject to both the regulation of and periodic examinations by the Office of the Comptroller of the Currency, which is the Bank's primary federal regulatory agency.
Executives
Stanley R Zax director ZENITH NATIONAL INSURANCE, 21255 CALIFA STREET, WOODLAND HILLS CA 91367
Jason Philip Dinapoli director, officer: President and COO 1875 CENTURY PARK EAST, SUITE 1400, LOS ANGELES CA 90067
Nadine I Watt director C/O FISKER INC., 1580 FRANCISCO STREET, SUITE B, TORRANCE CA 90501
Lewis Wolff director 11828 LAGRANGE AVE, LOS ANGELES CA 90025
William S. Anderson director 520 NEWPORT CENTER DRIVE, 12TH FLOOR, NEWPORT BEACH CA 92660
Donn Bordon Jakosky officer: EVP, Chief Credit Officer 1875 CENTURY PARK EAST, SUITE 1400, LOS ANGELES CA 90067
Dan Toshio Kawamoto officer: EVP, Chief Financial Officer 1875 CENTURY PARK EAST, SUITE 1400, LOS ANGELES CA 90067
Marshall S Geller director 10866 WILSHIRE BLVD., SUITE 1450, LOS ANGELES CA 90024
Leslie E Bider director 1299 OCEAN AVENUE, SUITE 1000, SANTA MONICA CA 90401
Richard S Ziman director C/O AVP ADVISORS INC., 10940 WILSHIRE BLVD., STE. 1950, LOS ANGELES CA 90024

1st Century Bancshrs (1st Century Bancshrs) Headlines

From GuruFocus

1st Century Bancshares Inc (FCTY) CEO Alan I Rothenberg buys 2,000 Shares

By GuruFocus Research GuruFocus Editor 11-24-2009