EFTA01450790

Deutsche Bank Markets Research Rating Buy Nt.trth ;:km;n lcc United States Fitthnciai Banks Company First Republic Bank Alert FP.0 N Twi.t; FRC UN NYS FRC Core NIM Upside in FY14, Growth Normalizing But Still Strong Re:itorote Buy. IP t St. to $52. Core EPS to $2 56:S2.70S3.15 for FYI3/14/ I 5 We continue to view the stock as one of our top growth picks in the mid cap bank space. We raised our core EPS estimates by $0.03/$0.10 in FY14/FY15 to account for stronger earning asset growth and lower than expected expenses and tax rate, which more than offset a lower expected core NIM and mortgage banking. While FRC expects asset growth to slow to a rate more in line with recent levels prior to 2O13, given the lower loan pipeline heading into 4O13, we note this implied -20% annualized gr. rate remains strong and well above the industry, and should continue to be a solid driver of core NII gr. with the backdrop of a generally stable-to-expanding core NIM in FY14. With the variability of mortgage banking largely removed from core EPS trends going forward, we expect solid fee income growth in 4Q13/FY14 to further support strong core EPS trends. Rel-, out Sc?is First Rt,ad Alec toi qua, lac iv tiendst Core NIM likely to expand in FY14 with stable Interest rates. Following a modest decline in 4Q13 NIM, we expect 6-7 bps of core NIM expansion through FY14. We expect some unwind in FY14 of the •14 bps NIM impact from excess deposit gr. in 3O13 (following what may also be a solid deposit growth quarter in 4O131, as FRC funds loan gr. with cash over time, supporting earning asset yields. While loan production yields are below book yields, they are only modestly so (3.44% book yield ex. prepayment penalty income vs. a -3.30% loan production yield), which should mean only modest loan yield pressure in FY14. Given the pull-back in deposit rates at the end of 3O13, core deposit costs should actually decline modestly in 4013. Mortgage banking likely remains weak, at least near-term. FRC guided to continued thin gain on sale spreads and modest loan sales in 4O13, with lower volumes reflecting stronger demand for ARM product vs. longer-term fixed rate product (most of which FRC sells). We note that while shifting customer demand favoring resi ARMs is a negative for loan sale volume, it is a positive for loan growth. We have reduced our gain on sale income ests. to 53.7M/$3.6M for FY14/15, levels which may prove conservative over time. Capital thinner, but still solid. While solid asset growth pushed the Tier 1 leverage ratio -65 bps to 9.18%, we note this is well above FRC's 8% minimum, and given the expected pace of asset growth, we expect the Tier 1 leverage ratio to remain above 9% through FY15. Valuation Our 552 target is based on a P/E of 16.5x our FY15E core EPS and a P/TBV of 2.1x our 3Q14 TBV/share estimate, versus the current mid cap bank medians of 15.1x FYI4E/1.9x, respectively, reflecting a premium on a P/E basis, which we deem appropriate given the stronger relative core EPS growth through FY15, the higher quality nature of the franchise, and the potential increase in take-out premium over time as the bank approaches 550B in assets. Date 15 October 2013 Results Price at 15 Oct 2013 (USD) 47.38 Price Target (USDI 52.00 52-week range (USN 47.68 - 32.00 Onw flochwinf Research Analyst ;rasa Esrazilur Research Associate Target Price 48.00 to 52.00 I 8.3% Sara Dana% ant & option liquidity data Market Cap IUSD) 6.219.8 Shares outstanding Cm) 131.3 Avg. daily volume MOM 411.456 Sane' autica• Sat rev Mita FYE 12/31 2012A 2013E 2014E 10 0.67 0.85A 0.75 20 0.60 0.77A 0.76 30 0.72 0.75A 0.81 40 0.77 0.75 0.83 FY (USD/ 2.76 3.11 3.16 P/E 11.8 15.3 15.0 Saes* DORSCht an 'IrateMs mina Of FASI23R mum, Me apses WO Of nod Wiens Risks Downside risks: (1) economic weakness in California. 12) lower longer-term interest rates (pressuring NIM), (3) the adoption of unfavorable tax policies that adversely impact higher net worth individuals (i.e. the lowering of the mortgage interest deduction threshold). Deutsche Bank Securities Inc. Deutsche Bank does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.THE VIEWS EXPRESSED ABOVE ACCURATELY REFLECT PERSONAL VIEWS OF THE AUTHORS ABOUT THE SUBJECT COMPANY(IES) AND ITS(THEIR) SECURITIES. THEY HAVE NOT AND WILL NOT RECEIVE ANY COMPENSATION FOR PROVIDING A SPECIFIC RECOMMENDATION OR VIEW IN THIS REPORT. FOR OTHER DISCLOSURES PLEASE VISIT http://gm.db.com/ger/disclosure/Disclosure.eqsr?ricCode=FRC.N MICA(P) 054/04/2013. CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL DB-SONY-0 106653 SDNY_GM_00252837 EFTA01450790