Discounted Cash Flow (DCF) Analysis Levered

First US Bancshares, Inc. (FUSB)

$8.5

-0.24 (-2.75%)

All numbers are in Millions, Currency in USD

Stock DCF: 1.27 | 8.5 | overvalue

Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	38.33	42.31	40.78	40.49	0.62	0.48	0.37	0.28	0.22	0.17
Revenue (%)
Operating Cash Flow	8.06	11.32	6.09	9.82	12.53	2.01	1.55	1.19	0.91	0.70
Operating Cash Flow (%)
Capital Expenditure	-1.55	-3.18	-0.96	-0.82	-1.26	-0.21	-0.16	-0.12	-0.10	-0.07
Capital Expenditure (%)
Free Cash Flow	6.51	8.13	5.14	9	11.27	1.80	1.39	1.07	0.82	0.63

Weighted Average Cost Of Capital

Share price	$ 8.5
Beta	1.128
Diluted Shares Outstanding	6.84
Cost of Debt
Tax Rate	23.83
After-tax Cost of Debt	10.53%
Risk-Free Rate
Market Risk Premium
Cost of Equity	10.057
Total Debt	30.76
Total Equity	58.17
Total Capital	88.94
Debt Weighting	34.59
Equity Weighting	65.41
Wacc

Build Up Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	38.33	42.31	40.78	40.49	0.62	0.48	0.37	0.28	0.22	0.17
Operating Cash Flow	8.06	11.32	6.09	9.82	12.53	2.01	1.55	1.19	0.91	0.70
Capital Expenditure	-1.55	-3.18	-0.96	-0.82	-1.26	-0.21	-0.16	-0.12	-0.10	-0.07
Free Cash Flow	6.51	8.13	5.14	9	11.27	1.80	1.39	1.07	0.82	0.63
WACC
PV LFCF						1.63	1.14	0.80	0.55	0.39
SUM PV LFCF										4.51

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	10.22
Free cash flow (t + 1)	0.64
Terminal Value	7.82
Present Value of Terminal Value	4.80

Intrinsic Value

Enterprise Value	9.32
Net Debt	0.61
Equity Value	8.70
Shares Outstanding	6.84
Equity Value Per Share	1.27