CBNA - NYSE

CB

Chain Bridge Bancorp, Inc.

CBNAยทNYSE

$36.06

+0.31%
Financial ServicesBanks - Regional

Chain Bridge Bancorp, Inc. operates as a Delaware-chartered bank holding company for Chain Bridge Bank, National Association that provides commercial and personal banking, and trust services in the United States. Its deposit products include non-interest-bearing and interest-bearing checking accounts, savings accounts, and money market accounts. The company's loan portfolio comprises of residential and commercial real estate loans, commercial loans, and consumer loans. It also provides treasury management, payments, trusts and estate administration, wealth management, and asset custody services. The company was incorporated in 2006 and is headquartered in McLean, Virginia.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$236.62M
EPS3.0800
P/E Ratio11.71
Earnings Date07/27/2026
CB

Chain Bridge Bancorp, Inc. Fair Value Envelope

CBNA ยท NYSE

Our analysis suggests that CBNA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.06, this represents a potential HIDDEN relative to our calculated worth for Chain Bridge Bancorp, Inc..

HIDDEN
Intrinsic Value
Current Price: $36.06

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$14.6M
+ Cash & Equivalents$453.3M
Firm Value$467.8M
- Debt$8.0K
Equity Value$467.8M
/ Shares Outstanding6,561,797B
DCF Value$71
UNDERVALUED BY 98%

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
$8.3M
$4.4M
$2.4M
$1.3M
$665.9K
$354.4K
$188.6K
$100.4K
$53.4K
$28.4K
Maintenance CapEx
-$437.7K
-$232.9K
-$124.0K
-$66.0K
-$35.1K
-$18.7K
-$9.9K
-$5.3K
-$2.8K
-$1.5K
Owner Earnings
$7.9M
$4.2M
$2.2M
$1.2M
$630.8K
$335.7K
$178.7K
$95.1K
$50.6K
$26.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.3M
$3.6M
$1.8M
$871.1K
$429.3K
$211.5K
$104.2K
$51.4K
$25.3K
$12.5K
Terminal Value represents 1.5% of Enterprise Value

Related Guides

Blog Categories

Continue your CBNA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.