Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.

RBB — Fair Value Analysis

RBB Bancorp

Current: $25.55Price below range

Fair Value Range

Bear Case (25th pct.)

$33.40

30.7% vs price

Base Case (Median)

$37.85

48.1% vs price

Bull Case (75th pct.)

$39.43

54.3% vs price

$33.40$37.85$39.43

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$37.85	48.1%	High (40%)
PE Comparable	$28.96	13.3%	Medium (25%)
Graham Number	$41.01	60.5%	High (80%)

Interpretation

Based on 3 out of 8 methods, RBB appears undervalued at the current price of $25.55. The base case fair value of $37.85 implies 48.1% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.