Origin Bancorp, Inc. logo OBK - Origin Bancorp, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 4
HOLD 1
SELL 0
STRONG
SELL
0
| PRICE TARGET: $55.00 DETAILS
HIGH: $56.00
LOW: $54.00
MEDIAN: $55.00
CONSENSUS: $55.00
UPSIDE: 3.29%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Strong
Trading 78.6% above fair value
Current Price $53.25
Bear Case $20.87 60.8% downside ($20.87 - $53.25) / $53.25 = -60.8% ROTCE 5.2% → 0.30x TBV
Fair Value $29.81 44.0% downside ($29.81 - $53.25) / $53.25 = -44.0% ROTCE 6.9% → 0.69x TBV
Bull Case $38.75 27.2% downside ($38.75 - $53.25) / $53.25 = -27.2% ROTCE 8.0% → 0.94x TBV

Adjust Assumptions

6.9%
8.2%

Key Value Driver

ROTCE (6.9%) vs. cost of equity (8.2%)

Implied Market Multiple 1.52x

Plain-Language Summary

With ROTCE of 6.9% vs. 8.2% cost of equity, fair P/TBV is 0.69x on $35.10 tangible book, implying $29.81 per share. DDM cross-check: $103.84.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (5 analysts) $55.00
Analyst Range $54.00 – $56.00
Divergence from AlphaVal 46%

Warnings

Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.
Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.
Return on equity (6.9%) is below the minimum investors require (8.2%). This means the bank is worth less than the net assets on its books.
Dividend-based valuation: $103.84 (248% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $55.00 (from 5 analysts). Our estimate is 46% below the consensus -- consider that gap carefully.

Key Risks

  • Book value quality matters as much as level — check loan loss reserves
  • Interest rate sensitivity creates non-linear earnings surprises
  • Insurance reserving is actuarial, not financial — errors emerge slowly