Company Valuation: OP Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 193.1 169.6 164.2 234.2 210.2 224.4 - -
Change - -12.16% -3.18% 42.58% -10.24% 6.78% - -
Enterprise Value (EV) 193.1 169.6 164.2 234.2 210.2 224.4 224.4 224.4
Change - -12.16% -3.18% 42.58% -10.24% 6.78% 0% 0%
P/E 6.79x 5.21x 7.06x 11.4x 8.21x 7.39x 7.28x 6.89x
PBR 1.17x 0.96x 0.85x - 0.92x 0.91x 0.83x 0.75x
PEG - 0.4x -0.3x -1.1x 0.3x 0.4x 4.94x 1.24x
Capitalization / Revenue 2.51x 1.79x 1.98x 2.85x 2.22x 2.14x 2.01x 1.9x
EV / Revenue 0x 0x 0x 0x 0x 2.14x 2.01x 1.9x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.37 0.46 0.48 0.48 0.48 0.56 0.56 0.56
Rate of return 2.9% 4.12% 4.38% 3.04% 3.4% 3.73% 3.73% 3.73%
EPS 2 1.88 2.14 1.55 1.39 1.72 2.035 2.065 2.18
Distribution rate 19.7% 21.5% 31% 34.5% 27.9% 27.5% 27.1% 25.7%
Net sales 1 77.04 94.53 82.87 82.04 94.68 104.6 111.6 118.4
EBITDA - - - - - - - -
EBIT 41.18 - - - - - - -
Net income 1 28.86 33.31 23.92 21.07 25.66 30.35 30.9 32.7
Net Debt - - - - - - - -
Reference price 2 12.76 11.16 10.95 15.81 14.12 15.03 15.03 15.03
Nbr of stocks (in thousands) 15,133 15,200 14,999 14,812 14,886 14,933 - -
Announcement Date 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.39x - - 3.73% 224M
13.48x - - 1.9% 892B
6.25x - - 4.97% 433B
6.8x - - 4.67% 381B
11.54x - - 2.36% 351B
6.36x - - 4.89% 344B
6.78x - - 4.71% 316B
10.55x - - 4.93% 294B
17.59x - - 2.39% 281B
11.26x - - 2.3% 248B
Average 9.80x 3.68% 353.92B
Weighted average by Cap. 10.32x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - OP Bancorp

Historical PBR trend

Valuation ratios - PBR - OP Bancorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - OP Bancorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - OP Bancorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - OP Bancorp
  1. Stock Market
  2. Stocks
  3. OPBK Stock
  4. Valuation OP Bancorp