FIRST CITIZENS BANCSHARES INC /DE/ (FCNCA): what the price requires
At today's price, FIRST CITIZENS BANCSHARES INC /DE/ (FCNCA) is priced for 11.7% return on equity. boothcheck doesn't publish a fair value or a price target; it shows what the price assumes, so you can judge whether that bar is too high.
Generated: 2026-07-19 · Source: https://boothcheck.com/report/FCNCA
Headline
| Field | Value |
|---|---|
| Ticker | FCNCA |
| Company | FIRST CITIZENS BANCSHARES INC /DE/ |
| Current price | $2097.49/sh |
| Composition | General Bank 44% / Commercial Bank 48% / Rail 8% |
What The Price Requires (Inversion)
The assumption today's price embeds, recovered by inverting the valuation.
| Field | Value |
|---|---|
| Inversion basis | financials |
| Return on equity needed | 11.7% |
| Return on equity now | 10.6% |
| ROE gap | +1.1pp |
| Price-to-book | 1.23x |
Solve inputs: computed at a 10.2% cost of equity with 4% terminal growth over a 5-year stage, on common book equity (FY2026); each 1pp of cost of equity moves the implied ROE ~1.2pp.
How unusual the bet is: within-range
| Reference | Value |
|---|---|
| vs own history | +0.73σ |
| cohort percentile (of 119 peers) | 36 |
| sustained it ~10 years at this level | 71% |
| implied end-window share | 0% |
Valuation X-Ray
The price is supported by asset-based and earnings-power and relative-multiple value. A value/asset-supported name, not a pure growth bet.
How the valuation models price the stock relative to the market price. Price/FV above 1.0 means the market pays more than that lens defends (expensive); at or below 1.0 the lens can defend the price.
| Family | Median price/FV | Models | Reads |
|---|---|---|---|
| Asset | 0.98x | 3 | justifies |
| Earnings | 1.24x | 2 | expensive |
| Relative | 1.05x | 3 | expensive |
| Growth | 1.28x | 1 | expensive |
Families that justify the price: Asset, Earnings, Relative
The models below discount at their own flat-beta convention rates (cost of equity 9.3%, WACC 6.1%); the inversion above states its own rate.
Per-Model Detail (n=9)
| Model | Family | FV | Price/FV | Applicable | Methodology |
|---|---|---|---|---|---|
| DCF Perpetual Growth | Growth | — | — | no | — |
| Bank Fair Value (P/TBV) | — | $2056.21 | 1.02x | yes | TBVPS $1804.63 × 1.14x (ROE (TTM) 10.2% / CoE 9.3%, g=5.0% (sustainable: 65% retention × ROE, 5% cap; not the terminal-growth assumption), credit 1.06% allowance/loans → ×0.92) |
| Relative Valuation | Relative | $2000.50 | 1.05x | yes | P/E 10x (static sector reference · 2026-04), scenarios: 8.4x / 10.0x / 11.6x (bear / base = reference held flat / bull), EV/EBITDA N/Ax |
| Simple DDM | Growth | — | — | no | — |
| Two-Stage DDM | Growth | — | — | no | — |
| Simple Excess Return | Asset | $2046.14 | 1.03x | yes | BV/sh $1848.90, ROE (TTM) 10.2%, ke 9.3% |
| Two-Stage Excess Return | Asset | $2149.22 | 0.98x | yes | 5yr excess ROE then converge to ke=9.3% |
| Discounted Future Market Cap | Growth | $1635.09 | 1.28x | yes | Rev $9.6B, growth 6% (input: historical growth; tapered), Terminal P/S: 2.2x / 2.6x / 3.0x (bear / base = today's held flat / bull, cap 8x) |
| Peter Lynch Fair Value | Relative | $2080.80 | 1.01x | yes | EPS $173.40, growth 1% (input: historical EPS growth), PEG=10.69 (Overvalued) |
| Margin Trajectory | Growth | — | — | no | — |
| Earnings Power Value | Earnings | — | — | no | — |
| Residual Income | Asset | — | — | no | — |
| Graham Number | Asset | $2685.80 | 0.78x | yes | √(22.5 × EPS $173.40 × BVPS $1848.90) — Graham's conservative floor |
| EV/EBITDA Relative | Relative | — | — | no | — |
| FCF Yield | Earnings | — | — | no | — |
| SBC-Adj FCF Yield | Earnings | — | — | no | — |
| Ben Graham Formula | Earnings | $1536.57 | 1.37x | yes | EPS $173.40 × (8.5 + 2×1.0%) × (4.4 / 5.3%) |
| ROIC-Justified P/B | Asset | — | — | no | — |
| P/Sales Sector | Relative | — | — | no | — |
| PEG Fair Value | Relative | $867.00 | 2.42x | yes | EPS $173.40 × (PEG 1.5 × growth 1.0% (input: historical EPS growth)) → PE 1.6x |
| Earnings Yield | Earnings | $1874.59 | 1.12x | yes | EPS $173.40 / required return 9.3% (Rf 4.3% + ERP 5.0%) |
| Funds From Operations Multiple | Relative | — | — | no | — |
| Clinical Phase NPV | Growth | — | — | no | — |
| Merton | Asset | — | — | no | — |
| V5 Mechanical | — | — | — | no | — |
Solvency
| Field | Value |
|---|---|
| Share count CAGR (buyback) | -6.8% |
Deposit/float-funded balance sheet: debt is funding, not corporate leverage, and GAAP operating cash flow follows loan flows. Net-debt, interest-coverage, and cash-burn lenses do not apply. The solvency frame for a financial is regulatory capital and payout capacity (CET1, stress buffer, dividends plus buybacks against earnings).
Bullet Takeaways
First Citizens trades at about 1.2x book at $2,073.30, which prices a sustained return on equity near 11.7% against a recently-earned figure of about 10.6%; the inversion reads that as within range, and the asset, earnings-power, and relative-multiple families all support the price while only the growth-DCF says expensive.
Capital allocation is the standout: in early 2026 the bank returned about $900 million via buybacks, prepaid $2.50 billion of its Purchase Money Note, and retired roughly 9.23% of its share count under the July 2025 authorization, compounding book value per share at a reasonable multiple.
The bear caution is cycle and accretion: a large slice of recent profitability traces to the 2023 SVB acquisition (FDIC shared-loss support, deal accretion that fades), net interest margin is under pressure from lower rates, and aggressive buybacks near a potential earnings peak carry their own risk.
Bull Case
The clearest window into First Citizens BancShares is its capital allocation, because how this bank deploys cash tells you where management sees value, and the answer right now is its own stock. In the first quarter of 2026 the bank returned about $900 million to shareholders through repurchases and prepaid $2.50 billion of its Purchase Money Note; from January 1 to late April it repurchased over 1.1 million shares for about $2.22 billion, retiring roughly 9.23% of the share count under the buyback authorized in July 2025. Buying back nearly a tenth of the company in well under a year, while trading near 1.2x book, is a management team telling you it thinks the shares are worth more than the market is paying, and it is the engine compounding book value per share.
The franchise behind the capital return is a serial, disciplined acquirer. First Citizens built itself through FDIC-assisted and negotiated deals, most consequentially the 2023 acquisition of Silicon Valley Bank, which the filing describes managing under FDIC commercial shared-loss agreements with integration of personnel, systems, and controls (accession 0000798941-25-000010). The shared-loss structure limits the downside on covered loans while the bank earns the upside, and the SVB deal added a national commercial and innovation-economy franchise on top of the legacy General Bank, Commercial Bank, and Rail leasing segments. That diversified, acquisition-built base earns a respectable return on equity, recently around 10.6%.
The valuation supports the price across most frames. The asset-based, earnings-power, and relative-multiple families all support the current level; only the growth-DCF says expensive, which for a bank already trading slightly above book is the expected complaint. At $2,073.30 (June 27, 2026) the price assumes a roughly 11.7% return on equity, modestly above the recently-earned 10.6%, which the inversion reads as within reach, and the price-to-book sits in the lower half of the peer group. The bull wager is that a well-capitalized, acquisitive bank aggressively retiring stock at a reasonable multiple compounds shareholder value even without a dramatic improvement in the underlying return.
Bear Case
The bear question for First Citizens is whether the current earnings reflect a sustainable run-rate or a favorable point in the cycle that flattered the numbers. A large slice of recent profitability traces to the 2023 Silicon Valley Bank acquisition, which came with FDIC shared-loss support and a discount that produced outsized accretion. Acquisition accretion fades, shared-loss coverage runs off, and the innovation-economy lending SVB brought is itself cyclical, tied to venture funding and startup health that swing hard with the rate and risk environment. If the post-deal tailwinds normalize, the return on equity the price assumes could prove to be a peak rather than a baseline.
The valuation already prices the better outcome. Only the growth-DCF family flags the stock as expensive, and the price assumes a return on equity of about 11.7%, above the recently-earned 10.6%. For a bank, that gap is the bet: the price needs the return to rise and hold, not merely to stay where it is. The first quarter itself showed net interest margin pressure from lower rates even as loans and deposits grew, which is the kind of squeeze that pulls return on equity down rather than up. A bank whose margin is compressing while its multiple assumes margin-supported return growth is leaning the wrong way into the rate cycle.
The capital-return strategy, impressive as it is, carries its own cyclical risk. Buying back roughly 9% of the share count in months is wonderful if the bank is genuinely undervalued and the earnings hold; it is value-destructive if the shares are being retired near a cyclical earnings peak. Aggressive buybacks also draw down capital, and a serial acquirer benefits from holding dry powder for the next distressed deal; spending it on stock at the top of the cycle reduces that optionality. Add the integration and regulatory complexity of running a much larger, more commercial balance sheet, and the bear's view is that the market is paying for peak-cycle returns to persist while management spends capital aggressively, a combination that looks far less attractive if credit normalizes or the innovation-economy lending book softens.
Valuation
First Citizens BancShares is valued off price-to-book, the right frame for a bank, and at $2,073.30 it trades at about 1.2x book. Inverting that multiple, the price assumes a sustained return on equity of roughly 11.7%, against a recently-earned figure near 10.6%, at a 10.3% cost of equity. The inversion reads that as within range, noting the assumed return is within reach of what the bank has earned and that the price-to-book sits in the lower half of the peer group.
The method families mostly support the price. The asset-based, earnings-power, and relative-multiple families all land at or above the current level; only the growth-DCF says expensive, which is the standard flag for a bank trading slightly above book. This reads as a value-and-asset-supported name rather than a growth bet, consistent with a bank whose returns are solid but not elite.
The honest read: this is a reasonably-valued, well-capitalized, acquisitive bank where the swing factor is the durability of the post-SVB return. The bull points to aggressive buybacks (roughly 9% of shares retired in months) compounding book value per share at a fair multiple; the bear points to acquisition accretion fading, net interest margin pressure from lower rates, and the cyclicality of the innovation-economy lending the bank absorbed. The cleaner way to weigh the price is against the demonstrated return on equity and how much of it is durable versus deal-driven, recognizing that the valuation already assumes the return edges up from the recently-earned level rather than slipping back.
Catalysts
The most recent catalyst was the first-quarter 2026 report, released April 23, 2026. First Citizens highlighted loan and deposit growth, resilient credit quality, and return metrics that exceeded expectations, alongside lower expenses, though net interest margin was pressured by lower rates (First Citizens 8-K, stockanalysis).
Capital return was the dominant theme. During the quarter the company returned about $900 million to shareholders through repurchases and prepaid $2.50 billion of its Purchase Money Note. From January 1 to April 21, 2026, it repurchased 518,204 shares for about $1.04 billion, bringing the total under the July 2025 buyback to roughly 1.15 million shares (about 9.23% of the company) for $2.22 billion. Management framed 2026 guidance around capital optimization, disciplined expense management, and strategic brand unification (First Citizens 8-K, Simply Wall St).
The forward catalysts are the rate path, the durability of post-SVB returns, and the pace of buybacks. The thesis turns on whether net interest margin stabilizes as rates settle, whether credit stays clean as acquisition accretion and shared-loss coverage run off, and whether management keeps retiring stock aggressively. Continued strong returns with steady credit would support the valuation; margin compression, a softening in innovation-economy lending, or rising credit costs would be the clearest near-term risks. The next quarterly print is the test (stockanalysis, First Citizens 8-K).
Peer Cohorts (Per Segment, With Filing Citations)
General Bank (reported)
- CFR (Cullen/Frost Bankers, Inc.)
- FY2025 10-K: …cfr:TotalconsumerrealestateloansMember us-gaap:FinancialAssetPastDueMember 2024-12-31 0000039263 cfr:RevolvingLoansConvertedtoTermMember cfr:TotalconsumerrealestateloansMember us-gaap:FinancialAssetPastDueMember 2024-12-31 0000039263 us-gaap:FinancialAssetPastDueMember cfr:TotalconsumerrealestateloansMember…
- FY2025 10-K: 25-12-31 0000039263 us-gaap:RevolvingCreditFacilityMember cfr:TotalconsumerrealestateloansMember us-gaap:FinancialAssetNotPastDueMember 2025-12-31 0000039263 cfr:RevolvingLoansConvertedtoTermMember cfr:TotalconsumerrealestateloansMember us-gaap:FinancialAssetNotPastDueMember 2025-12-31 0000039263 cfr:A2025Member…
- ZION (ZIONS BANCORPORATION, NATIONAL ASSOCIATION)
- FY2025 10-K: ACL Allowance for Credit Losses Fintech Financial Technology Company AFS Available-for-Sale FRB Federal Reserve Board AI Artificial Intelligence FX Foreign Exchange ALCO Asset Liability Committee GAAP Generally Accepted Accounting Principles ALLL Allowance for Loan and Lease Losses GCF General Collateral Funding Amegy…
- FY2025 10-K: …goodwill existed for our reporting units. The following schedule presents the carrying amount of goodwill allocated to our operating segments with goodwill, along with the carrying values of our core deposit and other intangible assets, net of related accumulated amortization: 132 Table of Contents ZIONS…
- EWBC (EAST WEST BANCORP INC)
- FY2025 10-K: …various Asian languages and dialects. In addition to offering traditional deposit products that include personal and business checking and savings accounts, money market, and time deposits, the Bank also offers foreign exchange, treasury management and wealth management services. The Bank's lending activities include…
- FY2025 10-K: …ewbc:ConstructionAndLandLoanMember 2025-01-01 2025-12-31 0001069157 us-gaap:CommercialPortfolioSegmentMember us-gaap:ContractualInterestRateReductionMember 2025-01-01 2025-12-31 0001069157 us-gaap:CommercialPortfolioSegmentMember us-gaap:ExtendedMaturityMember 2025-01-01 2025-12-31 0001069157…
- WAL (WESTERN ALLIANCE BANCORPORATION)
- FY2025 10-K: …us-gaap:ExtendedMaturityAndInterestRateReductionMember 2025-01-01 2025-12-31 0001212545 wal:ConstructionAndLandDevelopmentMember us-gaap:ExtendedMaturityMember 2025-01-01 2025-12-31 0001212545 wal:ConstructionAndLandDevelopmentMember us-gaap:ContractualInterestRateReductionMember 2025-01-01 2025-12-31 0001212545…
- FY2025 10-K: …2025-12-31 0001212545 wal:ConstructionAndLandDevelopmentLandMember 2025-01-01 2025-12-31 0001212545 wal:OtherLoanSegmentMember us-gaap:PassMember 2025-12-31 0001212545 wal:OtherLoanSegmentMember us-gaap:SpecialMentionMember 2025-12-31 0001212545 wal:OtherLoanSegmentMember us-gaap:SubstandardMember 2025-12-31…
- WBS (WEBSTER FINANCIAL CORPORATION)
- FY2025 10-K: …found within Note 13: Regulatory Capital and Restrictions in the Notes to Consolidated Financial Statements contained in Part II - Item 8. Financial Statements and Supplementary Data. 61 Table of Contents Sources and Uses of Funds Sources of Funds. Deposits are the primary source of cash flows for the Bank's lending…
- FY2025 10-K: …$2.4 billion, or 4.7%, primarily due to increases in commercial non-mortgage, residential mortgages, commercial real estate, and other consumer loans, partially offset by decreases in multi-family mortgages and asset-based lending. • Average total investment securities increased $0.9 billion, or 5.2%, primarily due…
- PNC (PNC FINANCIAL SERVICES GROUP, INC.)
- FY2025 10-K: …income earned on taxable investments. This adjustment is not permitted under GAAP on the Consolidated Income Statement. For more information, see Table 38 Reconciliation of Taxable-Equivalent Net Interest Income (non-GAAP) of this Item 7. (b) Interest income from Interest-earning deposits with banks primarily…
- FY2025 10-K: …restated effective January 1, 2005 Incorporated herein by reference to Exhibit 10.35 of National City Corporation's Quarterly Report on Form 10-Q for the quarter ended March 31, 2006* 10.31.2 Amendment to The National City Corporation 2004 Deferred Compensation Plan, as amended and restated effective January 1, 2005…
- HBAN (Huntington Bancshares Incorporated)
- FY2025 10-K: …National Bank (the Bank), Huntington is engaged in providing full-service commercial and consumer deposit, lending, and other banking services to customers where the Bank has a local market presence and through select national businesses. These include, but are not limited to, payments, mortgage banking, indirect and…
- FY2025 10-K: …2025-01-01 2025-12-31 0000049196 us-gaap:CommercialPortfolioSegmentMember hban:CommercialandIndustrialLoanMember us-gaap:ExtendedMaturityMember 2025-01-01 2025-12-31 0000049196 us-gaap:CommercialPortfolioSegmentMember hban:CommercialandIndustrialLoanMember us-gaap:PaymentDeferralMember 2025-01-01 2025-12-31…
Commercial Bank (reported)
- TCBI (TEXAS CAPITAL BANCSHARES INC/TX)
- FY2025 10-K: …Risk Committee of the Company's board of directors. The Company believes it maintains an appropriately diversified loan portfolio. Credit policies and underwriting guidelines are tailored to address the unique risks associated with each industry represented in the portfolio. Of note, the Company's mortgage finance…
- FY2025 10-K: …of deposit. The Company believes these business lines offer profitable opportunities outside of Texas. Products and Services The Company offers a variety of loan, deposit account and other financial products and services to its customers. Business Customers. The Company offers an extensive range of products and…
- EWBC (EAST WEST BANCORP INC)
- FY2025 10-K: …various Asian languages and dialects. In addition to offering traditional deposit products that include personal and business checking and savings accounts, money market, and time deposits, the Bank also offers foreign exchange, treasury management and wealth management services. The Bank's lending activities include…
- FY2025 10-K: …ewbc:ConstructionAndLandLoanMember 2025-01-01 2025-12-31 0001069157 us-gaap:CommercialPortfolioSegmentMember us-gaap:ContractualInterestRateReductionMember 2025-01-01 2025-12-31 0001069157 us-gaap:CommercialPortfolioSegmentMember us-gaap:ExtendedMaturityMember 2025-01-01 2025-12-31 0001069157…
- WAL (WESTERN ALLIANCE BANCORPORATION)
- FY2025 10-K: …Deposits $ 66,341 $ 25,487 $ 33,767 $ 7,087 Borrowings and qualifying debt 6,472 15 37 6,420 Other liabilities 1,414 72 476 866 Total liabilities 74,227 25,574 34,280 14,373 Allocated equity: 6,707 2,727 1,899 2,081 Total liabilities and equity $ 80,934 $ 28,301 $ 36,179 $ 16,454 Excess funds provided (used) - (…
- FY2025 10-K: …2025-01-01 2025-12-31 0001212545 wal:OthercommercialandindustrialMember us-gaap:ExtendedMaturityMember 2025-01-01 2025-12-31 0001212545 wal:OthercommercialandindustrialMember us-gaap:ContractualInterestRateReductionMember 2025-01-01 2025-12-31 0001212545 wal:OthercommercialandindustrialMember…
- PB (PROSPERITY BANCSHARES, INC.)
- FY2025 10-K: …with a wide variety of banking products and services. The Company staffs its banking centers with experienced bankers who possess lending expertise to effectively serve their community and gives them authority with centralized support to make certain pricing and credit decisions, avoiding the bureaucratic structure…
- FY2025 10-K: …the Bank's ability to raise interest rates and subject the Bank to substantial regulatory oversight. Violations of applicable consumer protection laws can result in significant potential liability from litigation brought by customers, including actual damages, restitution and attorneys' fees. Federal bank regulators,…
Rail (reported)
- GATX (GATX CORP)
- FY2025 10-K: …services. These railcars have estimated economic useful lives of 27 to 45 years and an average age of approximately 17 years. Rail North America has a large and diverse customer base, serving approximately 800 customers. In 2025, one customer accounted for more than 5% of Rail North America's total lease revenue, and…
- FY2025 10-K: …refers to the number of railcars on lease to customers. Changes in railcars on lease compared to prior years are impacted by the utilization of newly built railcars and the disposition of railcars that were sold or scrapped, as well as the fleet utilization rate. (3) Average active railcars for the year is calculated…
- TRN (TRINITY INDUSTRIES INC)
- FY2025 10-K: 0.0 million, which primarily includes new railcar additions, railcar modifications, and other betterments, net of deferred profit, as well as secondary market purchases; and is net of proceeds from lease portfolio sales. • The total value of the railcar backlog at December 31, 2025 was $1.7 billion, compared to $2.1…
- FY2025 10-K: …Financial Statements for more information. The Leasing Group generally uses its non-recourse warehouse loan facility or cash to provide initial funding for a portion of the purchase price of the railcars. After initial funding, the Leasing Group may obtain long-term financing for the railcars in the lease fleet…
- GBX (THE GREENBRIER COMPANIES, INC.)
- FY2025 10-K: …acceptance of the completed railcars at a specified delivery point. From time to time, the Company enters into multi-year supply agreements. Each railcar delivery is considered a distinct performance obligation, such that the amounts that are recognized as revenue following railcar delivery are generally not subject…
- FY2025 10-K: …transportation and the manner in which railroads operate. Demand for our rail equipment and services may decrease if freight rail decreases as a mode of freight transportation used by customers to ship their products, or if governmental policies favor modes of freight transportation other than rail. If rail freight…
Methodology Note
- Priced-in inversion: the valuation is inverted on the current price to recover the operating-income growth, duration, and steady-state margin the price embeds (ROE for financials, FFO growth for REITs).
- Valuation x-ray: the valuation models, grouped into four families (asset, earnings, relative, growth). Each model is expressed as a price/FV ratio (distance from price), not a point fair-value estimate. The spread across families is the disagreement.
- Solvency: net cash/debt, net-debt-to-NOPAT, interest coverage, and share-count CAGR from EDGAR financials (net debt / FFO and fixed-charge coverage for REITs; regulatory-capital framing for financials).
- Peer cohorts: per-segment comparables with deep-linkable SEC filing citations.
Fundamentals sourced from SEC EDGAR filings. Current price from Databento. The priced-in inversion and valuation x-ray are computed by the boothcheck engine; narrative composed by AI from the structured data.