What is OP Bancorp worth?
With the base-case assumptions below, a discounted cash flow model on OP Bancorp's reported free cash flow gives $68.07 per share. The share price was $14.87 on November 10, 2026, 78% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $47.76 | +221% |
| Base | 15.0% | 9.0% | $68.07 | +358% |
| Bull | 20.0% | 8.0% | $105.90 | +612% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $83.46 | $88.25 | $94.11 | $101.44 | $110.86 |
| 8.0% | $71.90 | $75.01 | $78.69 | $83.10 | $88.49 |
| 9.0% | $63.49 | $65.62 | $68.07 | $70.94 | $74.32 |
| 10.0% | $57.12 | $58.63 | $60.34 | $62.30 | $64.56 |
| 11.0% | $52.13 | $53.24 | $54.48 | $55.87 | $57.45 |
Where the presets come from
Base: years 1 to 5 grow at OP Bancorp's revenue growth rate over the last 5 fiscal years (17.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions