Valuation OP Bancorp

Stocks

Real-time Estimate Cboe BZX 19:40:04 29/10/2026 +04			5-day change	1st Jan Change
15.36 ^USD	+0.49%		+1.80%	+8.29%

10-23	OP Bancorp Keeps Quarterly Dividend at $0.14, Payable Nov. 19, to Shareholders of Record Nov. 5	MT
10-23	OP Bancorp Reports Net Charge Offs for the Third Quarter Ended September 30, 2026	CI

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	228.3	-	-
Change	-	-12.16%	-3.18%	42.58%	-10.24%	8.63%	-	-
Enterprise Value (EV)	193.1	169.6	164.2	234.2	210.2	228.3	228.3	228.3
Change	-	-12.16%	-3.18%	42.58%	-10.24%	8.63%	0%	0%
P/E	6.79x	5.21x	7.06x	11.4x	8.21x	7.51x	7.4x	7.01x
PBR	1.17x	0.96x	0.85x	-	0.92x	0.93x	0.84x	0.76x
PEG	-	0.4x	-0.3x	-1.1x	0.3x	0.4x	5.02x	1.26x
Capitalization / Revenue	2.51x	1.79x	1.98x	2.85x	2.22x	2.18x	2.05x	1.93x
EV / Revenue	0x	0x	0x	0x	0x	2.18x	2.05x	1.93x
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%	3.66%	3.66%	3.66%
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	15.29	15.29	15.29
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OP BANCORP	7.51x	-	-	3.66%	228M
JPMORGAN CHASE & CO.	13.62x	-	-	1.88%	901B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.97%	430B
AGRICULTURAL BANK OF CHINA LIMITED	6.82x	-	-	4.66%	382B
BANK OF AMERICA CORPORATION	11.58x	-	-	2.35%	352B
CHINA CONSTRUCTION BANK CORPORATION	6.3x	-	-	4.93%	341B
BANK OF CHINA LIMITED	6.76x	-	-	4.73%	316B
HSBC HOLDINGS PLC	10.75x	-	-	4.91%	295B
ROYAL BANK OF CANADA	17.65x	-	-	2.39%	283B
WELLS FARGO & COMPANY	11.4x	-	-	2.27%	251B
Average	9.86x			3.67%	355.18B
Weighted average by Cap.	10.40x			3.47%