Origin Bancorp, Inc. (OBK)
State Commercial Banks · Financial Services · $1.1B
Intrinsic Value (Consensus)
$51.61
Current Price
$48.00
Margin of Safety
+7.5%
7.5% Below Intrinsic Value
Value: $52
Price: $48
Valuation Model Estimates
Current Price: $48.00
DCF (Discounted Cash Flow)
$81.58
Graham Number
$53.55
Earnings Power Value
$23.30
Relative Value (P/E)
$48.00
Dividend Discount Model
$1.81
Consensus Value
$51.61
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.40
- EPS (Forward)
- $2.45
- Book Value
- $53.10
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.0%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance