EN DE

Exchange Bank, a community bank, (EXSR) Fair Value & Analysis

Financial Services · US · Market cap $291M

EB Exchange Bank, a community bank, logo Exchange Bank, a community bank, EXSR · US
Price$160.50
Fair Value$227.25
Upside+41.6%
Quality54/100
Watch Exchange Bank, a community bank, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 26.4% net margin
Low debt · generates free cash flow
3.06% dividend yield
Mixed vs. peers (8/14)
Wide moat 65/100
Evidence: High Range $170.44 – $284.06 Share as image

Fair value as of: Jul 26, 2026

From 4 valuation models · updated 16 days ago

Share price −2.4% over the past month.

A solid business, screening 42% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($170.44). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$170.00 $73.05 Fair Value $227.25 Nov 2019 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 26, 2026.

How to read this chart

60‑month range $73.05 – $170.00 · fair‑value band $170.44 – $284.06 · the $160.50 price screens below the $227.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 26, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Exchange Bank, a community bank, (EXSR) currently trades at $160.50, while our model-based Fair Value estimate is $227.25, implying the stock looks roughly 41.6% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Exchange Bank, a community bank, generated revenue of $121M at a net margin of 26.4%. Revenue grew 12.6% year over year. It earns a return on equity of 9.8%. The balance sheet holds a net cash position of $148M. Fundamentals as of Jul 26, 2026

Our scenario range runs from $170.44 (bear case) to $284.06 (bull case); at $160.50, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 62% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at 42%, EXSR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $153.94 $160.17 $164.63 76
P/E Multiple $170.44 $227.25 $284.06 63
P/B Multiple $212.36 $283.15 $353.94 55
All 4 models by family
Multiples
P/E Multiple $170.44 $227.25 $284.06 63
P/B Multiple $212.36 $283.15 $353.94 55
Asset-Based
NCAV (Graham) $101.13 $135.51 $202.25 50
Economic Profit
Residual Income $153.94 $160.17 $164.63 76

Widest divergence: Multiples ($227.25) versus Asset-Based ($135.51). Highest evidence: Residual Income (76).

Notify me when EXSR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $121M
Revenue growth (YoY) +12.6%
Net margin 26.4%
Return on equity 9.8%
Free cash flow $21.7M FY2025
P/E ratio 9.7
More key figures
Operating margin 33.0%
EPS (TTM) $17.47
Dividend yield 3.1%
EPS growth (YoY) +33.7%
Net cash $148M FY2025

Figures from reported company fundamentals · as of Jul 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 48 · Market factors (momentum, volatility) 83

Profitability 30
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 91
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Exchange Bank, a community bank, provides a range of personal, commercial, and trust and investment management services in California.

Full company description

Exchange Bank, a community bank, provides a range of personal, commercial, and trust and investment management services in California. The company offers personal banking products and services, including checking and savings accounts; home loans, personal lines of credit, unsecured personal loans, and auto loans; overdraft line of credit accounts; and credit cards. It also provides business banking products and services, such as business checking and savings accounts; merchant services, including Clover point-of-sale (POS) systems; and business term loans, business line of credit, construction and commercial real estate, and small business administration (SBA) loans, as well as vineyard, winery, and agricultural loans. In addition, it offers online and mobile banking services; and trust administration, investment management, and estate settlement services, as well as retirement accounts and plans. The company was incorporated in 1890 and is headquartered in Santa Rosa, California. Exchange Bank operates as a subsidiary of Frank P. Doyle Trust.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Exchange Bank, a community bank, reported revenue of $156M in FY2025 versus $119M in FY2021, a compound +6.9%/yr. Reported net income was $30.0M in FY2025, compounding −4.8%/yr from FY2021.

Growth Quality 74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$156M
Latest YoY
+5.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.1%
Avg. growth/yr (23Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.3%
Revenue +6.9%/yr
FY21 $119M
FY22 $126M
FY23 $114M
FY24 $148M
FY25 $156M
Net income −4.8%/yr
FY21 $36.4M
FY22 $37.5M
FY23 $20.2M
FY24 $23.9M
FY25 $30.0M
Character of growth · EPS growth decomposed (2014-2025) +2.3 % p.a.
Revenue per share +5.1 pp

of which total revenue +5.1 pp · buybacks/dilution +0.0 pp

EBIT margin −4.5 pp
Tax rate +1.9 pp
Residual (interest, one-offs) −0.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch EXSR: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Exchange Bank, a community bank, Fair Value". https://www.fairvalue-calculator.com/stock/EXSR

Peer Group

Banks - Regional · 1082 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 54 · Below median
Fair Value upside +42% · Above median
Return on equity (TTM) 10% · Below median
Return on assets 1% · Below median
Net margin (TTM) 26% · Below median
Operating margin (TTM) 33% · Below median
Revenue growth 13% · Above median
Dividend yield (TTM) 3.1% · Above median
Debt / equity 0.12× · Lower than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 9.7× · Cheaper than median
P/B 0.84× · Cheaper than median
P/S (TTM) 2.41× · Cheaper than median
P/FCF 13.4× · Pricier than median
EV/EBITDA 3.7× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 89 · sector 39
FUTURE 63 · sector 44
PAST 39 · sector 41
HEALTH 94 · sector 85
DIVIDEND 61 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 26, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare Exchange Bank, a community bank, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Exchange Bank, a community bank, (EXSR) overvalued or undervalued?
As of Jul 26, 2026, our model estimates a fair value of $227.25 versus a price of $160.50, about +42% (undervalued).
What is the fair value of EXSR?
Our model-based fair value for Exchange Bank, a community bank, is $227.25 (as of Jul 26, 2026), built from audited fundamentals. The current price is $160.50.
What is the quality score of EXSR?
Exchange Bank, a community bank, has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Exchange Bank, a community bank, (EXSR)?
Exchange Bank, a community bank, reported trailing-twelve-month revenue of about $121M (latest available figure, as of Jul 26, 2026).
What is the net profit margin of EXSR?
The net profit margin of Exchange Bank, a community bank, is about 26.4%, meaning it keeps roughly 26.4% of revenue as net income. Based on the latest reported figures.
Does Exchange Bank, a community bank, pay a dividend?
Exchange Bank, a community bank, currently shows a dividend yield of about 3.06% relative to its recent price (as of Jul 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Exchange Bank, a community bank, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.