investorscraft@gmail.com

Intrinsic Value of RBB Bancorp (RBB)

Previous Close$18.50
Intrinsic Value
Upside potential
Previous Close
$18.50

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

RBB Bancorp operates as a bank holding company for Royal Business Bank, primarily serving small to mid-sized businesses, professionals, and retail customers in the U.S., with a strong focus on Asian-American communities. The company generates revenue through traditional banking services, including commercial and personal loans, deposit accounts, and treasury management. Its niche market positioning allows it to leverage cultural and linguistic expertise, fostering deep customer relationships in underserved segments. RBB Bancorp competes in a highly fragmented regional banking sector, differentiating itself through tailored financial solutions and community-centric service. The bank’s loan portfolio emphasizes commercial real estate and small business lending, reflecting its strategic alignment with entrepreneurial growth. While regional banks face margin pressures from rising interest rates, RBB’s disciplined underwriting and localized approach provide stability. Its expansion in key metropolitan areas, such as Los Angeles and New York, underscores its growth ambitions within ethnically concentrated markets.

Revenue Profitability And Efficiency

In FY 2024, RBB Bancorp reported revenue of $114.7 million and net income of $26.7 million, translating to a diluted EPS of $1.49. The absence of capital expenditures suggests a lean operational model, while operating cash flow of $58.5 million indicates solid liquidity generation. The bank’s profitability metrics reflect its ability to maintain margins despite competitive and macroeconomic headwinds.

Earnings Power And Capital Efficiency

RBB Bancorp’s earnings power is supported by its focus on high-yield commercial lending and efficient deposit gathering. The bank’s capital efficiency is evident in its ability to generate steady returns without significant reinvestment needs, as indicated by zero capital expenditures. Its diluted EPS of $1.49 demonstrates consistent earnings delivery relative to its share count.

Balance Sheet And Financial Health

The bank maintains a conservative balance sheet, with $258.3 million in cash and equivalents against $364.4 million in total debt. This liquidity position provides flexibility to navigate economic cycles, while its debt level appears manageable given its cash reserves and operating cash flow generation. The absence of capital expenditures further underscores its financial discipline.

Growth Trends And Dividend Policy

RBB Bancorp’s growth is driven by its targeted lending strategy and geographic expansion. The bank’s dividend policy, with a payout of $0.64 per share, reflects a commitment to returning capital to shareholders while retaining earnings for organic growth. Its ability to sustain dividends will depend on maintaining loan quality and interest income stability.

Valuation And Market Expectations

The bank’s valuation is likely influenced by its niche market focus and regional banking dynamics. Investors may weigh its steady earnings and dividend yield against broader sector challenges, such as interest rate volatility and competitive pressures. Market expectations will hinge on its ability to sustain loan growth and margin stability.

Strategic Advantages And Outlook

RBB Bancorp’s strategic advantages lie in its community-oriented banking model and cultural expertise, which foster customer loyalty. The outlook remains cautiously optimistic, contingent on its ability to navigate interest rate fluctuations and expand its loan portfolio prudently. Its disciplined approach positions it well for sustained profitability in a challenging operating environment.

Sources

Company filings, CIK 0001499422

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