investorscraft@gmail.com

Intrinsic ValueOrigin Bancorp, Inc. (OBK)

Previous Close$42.83
Intrinsic Value
Upside potential
Previous Close
$42.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Origin Bancorp, Inc. operates as a regional bank holding company, primarily serving businesses, professionals, and individuals across Texas, Louisiana, and Mississippi. The company generates revenue through a diversified mix of commercial and retail banking services, including loans, deposits, and wealth management. Its core revenue model relies on net interest income from lending activities, supplemented by fee-based services such as treasury management and mortgage banking. Origin Bancorp distinguishes itself through a relationship-driven approach, targeting middle-market commercial clients and high-net-worth individuals. The bank maintains a strong regional presence, leveraging local market expertise to compete against larger national players. Its strategic focus on commercial real estate, energy, and healthcare lending provides sector-specific advantages. While facing competition from both regional peers and digital-first banks, Origin Bancorp emphasizes personalized service and community engagement to retain customers. The company’s conservative underwriting standards and disciplined growth strategy position it as a stable performer in the regional banking sector.

Revenue Profitability And Efficiency

Origin Bancorp reported $564.6 million in revenue for FY 2024, with net income of $76.5 million, reflecting a net margin of approximately 13.5%. Diluted EPS stood at $2.45, demonstrating solid profitability. Operating cash flow was $108.5 million, indicating efficient cash generation from core operations. The absence of capital expenditures suggests a lean operational structure, typical for a regional bank focused on organic growth rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a stable net interest margin and disciplined cost management. With $470.2 million in cash and equivalents, Origin Bancorp maintains ample liquidity to support lending activities. The modest total debt of $166.1 million relative to its cash position underscores prudent capital allocation. The bank’s ability to generate consistent earnings while managing risk highlights its capital efficiency.

Balance Sheet And Financial Health

Origin Bancorp’s balance sheet reflects strong financial health, with $470.2 million in cash and equivalents providing a robust liquidity buffer. Total debt of $166.1 million is manageable, representing a conservative leverage profile. The bank’s asset quality remains sound, with no significant impairments reported. Shareholders’ equity is well-supported, ensuring stability even in volatile economic conditions.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, with a dividend payout of $0.60 per share, indicating a commitment to returning capital to shareholders. While growth is measured rather than aggressive, the bank’s focus on organic expansion and selective acquisitions aligns with its conservative risk appetite. The dividend yield, though modest, reflects a balanced approach to capital deployment.

Valuation And Market Expectations

Trading at a P/E ratio derived from $2.45 EPS, Origin Bancorp’s valuation aligns with regional bank peers. Market expectations appear balanced, factoring in the company’s stable earnings and regional focus. Investors likely view the bank as a reliable performer with moderate growth prospects, rather than a high-growth disruptor.

Strategic Advantages And Outlook

Origin Bancorp’s strategic advantages include its deep regional expertise, relationship-driven model, and conservative risk management. The outlook remains stable, with potential growth tied to regional economic conditions and interest rate trends. While digital disruption poses a long-term challenge, the bank’s focus on niche markets and personalized service provides a defensible position.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount