Union Bankshares (Union Bankshares) Intrinsic Value: Projected FCF : $35.12 (As of Apr. 28, 2024)

View and export this data going back to 1999. Start your Free Trial

What is Union Bankshares 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 (2024-04-28), Union Bankshares's Intrinsic Value: Projected FCF is $35.12. The stock price of Union Bankshares is $28.11. Therefore, Union Bankshares's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

UNB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.62 Med: 1.12 Max: 1.97
Current: 0.8

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Union Bankshares was 1.97. The lowest was 0.62. And the median was 1.12.

UNB's Price-to-Projected-FCF is ranked worse than
80.13% of 1213 companies
in the Banks industry
Industry Median: 0.44 vs UNB: 0.80

Union Bankshares Intrinsic Value: Projected FCF Historical Data

The historical data trend for Union Bankshares'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.

Union Bankshares Intrinsic Value: Projected FCF Chart

Union Bankshares Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

30.29

27.62

37.54

38.55

35.12

Union Bankshares Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															38.55	38.04	35.17	32.22	35.12

Competitive Comparison of Union Bankshares's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, Union Bankshares'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.

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

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

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

Union Bankshares 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 Union Bankshares's Free Cash Flow(6 year avg) = $11.21.

Union Bankshares'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 (Dec23)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	11.21248	+	65.807	*	0.8)	/	4.539
	=	35.12

Union Bankshares (NAS:UNB) 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.

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

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	28.11	/	35.116182388791
	=	0.80

Union Bankshares Intrinsic Value: Projected FCF Related Terms

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

Union Bankshares (Union Bankshares) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Union Bankshares Inc (NAS:UNB) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

20 Lower Main Street, P.O. Box 667, Morrisville, VT, USA, 05661-0667

Website

https://www.ublocal.com

Union Bankshares Inc operates as a community bank in the financial services industry. It offers retail and commercial banking services to its customers through its branches, ATMs, telebanking, and internet banking systems. The company provides retail banking services to individuals and commercial banking services to small and medium-sized corporations, partnerships, and sole proprietorships, as well as nonprofit organizations, local municipalities, and school districts within its market area. In addition, it also offers fiduciary and asset management services through its Asset Management Group. Geographically, all the business activity is functioned through the US.

Executives

Patricia N Hogan	other: Officer of Union Bank	11 OLD ROUTE 15, CAMBRIDGE VT 05444
Dawn D Bugbee	director	313 WEST SHORE ROAD, SOUTH HERO VT 05486
David Scott Silverman	director, officer: President & CEO	153 LAZY LANE, MORRISVILLE VT 05661
Mary K Parent	director	144 PLEASANT STREET, SAINT JOHNSBURY VT 05819
Nancy C Putnam	director	413 JEFF HEIGHTS ROAD, JEFFERSONVILLE VT 05464
Van Dyke Cornelius John	director	P.O. BOX 1090, STOWE VT 05672-1090
Vincent W Schoenig	other: Officer of Union Bank	75 FENIMORE STREET 2, MORRISVILLE VT 05661
Janet P Spitler	other: Director of Union Bank	275 KENNEDY DRIVE, SOUTH BURLINGTON VT 05403
Gregory D Sargent	director	15 CEDAR HILL DRIVE, ST. ALBANS VT 05478
Stephen H Kendall	other: Officer of Union Bank	254 BIRCH ROAD, SHELBURNE VT 05482
Jonathan Jay Gould	other: Officer of Union Bank	18 HUNT ROAD, BRISTOL NH 03222
Robert D Hofmann	other: Officer of Union Bank	223 SNOW HILL ROAD, WATERBURY CENTER VT 05677
Carrie R Locklin	other: Officer of Union Bank	388 WEST HILL ROAD, ST. JOHNSBURY VT 05819
Lura L Jacques	other: Officer of Union Bank	1360 PIDGEON HILL ROAD, FRANKLIN VT 05457
Joel S Bourassa	director	PO BOX 568, NORTH WOODSTOCK NH 032620568