Fifth District Bancorp, Inc.

FDSB

CIK 0002012726 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$6M
↑+10.4% +$535Kvs FY2024 (Q4)
Operating Income
$6M
↑+10.9% +$540Kvs FY2024 (Q4)
Net Income
$541K
↑+240.3% +$382Kvs FY2024 (Q4)
Gross Profit
$6M
↑+10.4% +$535Kvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Poor
9/100
  • Profitability
    0Insufficient data
  • Liquidity
    0Insufficient data
  • Leverage
    0Insufficient data
  • Efficiency
    0Asset Turnover 0.00x (1.0+ = capital-efficient)
  • Growth
    51Revenue YoY +10.4% (10% = solid, 25%+ = elite)
  • Margin Trend
    0Insufficient data

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project FDSB's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

8%

Trailing CAGR unavailable; default 8%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$3.16
Total enterprise IV
$16M
Diluted shares
0.01B
Terminal PV
$12M (72% of total)
Year-5 FCF
$1M
YearProjected FCFDiscounted PV
+1$1M$925K
+2$1M$908K
+3$1M$892K
+4$1M$875K
+5$1M$859K
Terminal$19M$12M

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$384K
investment in PP&E

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$534M
everything owned
Total liabilities
$405M
everything owed
Stockholders' equity
$130M
shareholder claim

Recent performance · 12 quarters

Revenue↑+10.4% +$535K
$6M
Net Income↑+240.3% +$382K
$541K
Free Cash Flow↓-215.4% -$56K
$-82K

Drill down