>
Switch to:

Farmers National Banc Intrinsic Value: Projected FCF

: $25.29 (As of Today)
View and export this data going back to 1994. Start your Free Trial

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 (2021-10-24), Farmers National Banc's Intrinsic Value: Projected FCF is $25.29. The stock price of Farmers National Banc is $17.05. Therefore, Farmers National Banc's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

NAS:FMNB' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.29   Med: 0.75   Max: 1.56
Current: 0.67

0.29
1.56

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Farmers National Banc was 1.56. The lowest was 0.29. And the median was 0.75.

NAS:FMNB's Price-to-Intrinsic-Value-Projected-FCF is ranked lower than
62% of the 545 Companies
in the Banks industry.

( Industry Median: 0.95 vs. NAS:FMNB: 0.67 )

Farmers National Banc Intrinsic Value: Projected FCF Historical Data

The historical data trend for Farmers National Banc'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.

Farmers National Banc Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 10.49 12.78 15.99 18.76 23.10

Farmers National Banc Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 20.66 21.09 23.10 23.50 25.29

Competitive Comparison

For the Banks - Regional subindustry, Farmers National Banc's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: 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.

   

Farmers National Banc Intrinsic Value: Projected FCF Distribution

For the Banks industry and Financial Services sector, Farmers National Banc's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Farmers National Banc's Intrinsic Value: Projected FCF falls into.



Farmers National Banc 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 Farmers National Banc's Free Cash Flow(6 year avg) = $32.47.

Farmers National Banc'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 (Jun21)*0.8)/Shares Outstanding (Diluted Average)
=(13.048222848751*32.46704+366.908*0.8)/28.353
=25.29

* 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.


Farmers National Banc  (NAS:FMNB) 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.

Farmers National Banc's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=17.05/25.294098443174
=0.67

* 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.


Farmers National Banc Intrinsic Value: Projected FCF Related Terms

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


Farmers National Banc Business Description

Farmers National Banc logo
Industry
Financial Services » Banks NAICS : 522110 SIC : 6022
Traded in Other Exchanges
N/A
Address
20 South Broad Street, Canfield, OH, USA, 44406
Farmers National Banc Corp is a US-based bank holding company. The company and its subsidiaries operate in the domestic banking, trust, retirement consulting, insurance and financial management industries. Its business consists of owning and supervising its subsidiaries. Farmers' business activities are primarily aggregated in two lines of business, Bank segment and Farmers Trust segment. The company operates only in the United States. It has its operations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina, and Cuyahoga Counties in Ohio, and Beaver County in Pennsylvania.
Executives
Sabat Joseph W officer: VP/Controller 20 SOUTH BROAD STREET PO BOX 555 CANFIELD OH 44406
Helmick Kevin J director, officer: President & CEO 20 SOUTH BROAD ST. PO BOX 555 CANFIELD OH 44406
Muransky Edward director 20 S BROAD STREET PO BOX 555 CANFIELD OH 44406
Wallace Amber B officer: Sr VP/Chief Retail/Marketing 20 SOUTH BROAD STREET PO BOX 555 CANFIELD OH 44406
Moore Terry A director 20 SOUTH BROAD STREET PO BOX 555 CANFIELD OH 44406
Paull David Z director 3560 ALMERINDA DRIVE CANFIELD OH 44406
Jackson Brian E officer: Sr VP/CIO 20 SOUTH BROAD STREET PO BOX 555 CANFIELD OH 44406
Shaffer Timothy F officer: SVP, Regional President 20 SOUTH BROAD STREET PO BOX 555 CANFIELD OH 44406
Oberhaus Michael G officer: VP, Chief Risk Officer 20 S BROAD STREET PO BOX 555 CANFIELD OH 44406
Nicastro Mark A officer: SVP/Human Resource Director 20 SOUTH BROAD STREET PO BOX 555 CANFIELD OH 44406
Witmer Mark R officer: Sr EVP, Chief Banking Officer 112 W MARKET STREET ORRVILLE OH 44667
Culp Carl D officer: EVP/CFO PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: CULP CARL D a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Graham Mark L officer: EVP/Chief Credit Officer PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: GRAHAM MARK L a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Ciroli Lance J director 33497 SENCA DRIVE SOLON OH 44139
Bestic Gregory C director 5415 WOODLAND PL CANFIELD OH 44406

Farmers National Banc Headlines

Other Sources

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)