OP Bancorp

OP Bancorp

OPBKยทNASDAQ

$13.64

-1.6%
Financial ServicesBanks - Regional

OP Bancorp operates as the bank holding company for Open Bank that provides banking products and services in California. It offers demand, checking, savings, money market, and time deposit accounts, as well as certificates of deposit. The company also provides commercial real estate, small business administration, commercial and industrial business, single-family residential, term, consumer, and home mortgage loans; trade financing products; and letters of credit, and SWIFT and export advice. In addition, it offers debit and credit card, online transfer and bill payment, electronic delivery of customer statements, and mobile banking solutions for iPhone and Android phones, including remote check deposit with mobile bill pay; direct deposits, cashier's checks, person to person payments, wire transfers, and automated clearing house (ACH) services; and cash management services, including balance reporting, transfers between accounts, wire transfer initiation, ACH origination, and stop payment services, as well as remote deposit capture, positive pay, zero balance accounts, and sweep accounts. As of January 27, 2022, the company operated nine full branch offices in Downtown Los Angeles, Los Angeles Fashion District, Los Angeles Koreatown, Gardena, Buena Park, and Santa Clara in California; and Carrollton, Texas. It also had four loan production offices in Atlanta, Georgia; Aurora, Colorado; and Lynnwood and Seattle in Washington. The company was founded in 2005 and is headquartered in Los Angeles, California.

At a Glance

Live Snapshot
Market Cap$203.16M
EPS1.7200
P/E Ratio7.93
Earnings Date07/23/2026
OP Bancorp

OP Bancorp Fair Value Envelope

OPBK ยท NASDAQ

Our analysis suggests that OPBK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.64, this represents a potential HIDDEN relative to our calculated worth for OP Bancorp.

Intrinsic Value
Current Price: $13.64

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$82.9M
+ Cash & Equivalents$434.0M
Firm Value$516.9M
- Debt$121.9M
Equity Value$395.0M
/ Shares Outstanding14,885,614B
DCF Value$27
UNDERVALUED BY 95%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$20.5M
$16.1M
$12.6M
$9.9M
$7.8M
$6.1M
$4.8M
$3.7M
$2.9M
$2.3M
Maintenance CapEx
-$439.4K
-$344.7K
-$270.3K
-$212.0K
-$166.3K
-$130.5K
-$102.3K
-$80.3K
-$63.0K
-$49.4K
Owner Earnings
$20.1M
$15.8M
$12.4M
$9.7M
$7.6M
$6.0M
$4.7M
$3.7M
$2.9M
$2.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$18.6M
$13.5M
$9.8M
$7.1M
$5.2M
$3.8M
$2.7M
$2.0M
$1.4M
$1.0M
Terminal Value represents 21.4% of Enterprise Value