CCBC (Chino Commercial Bancorp) Intrinsic Value: DCF (FCF Based): $12.18 (As of Aug. 23, 2026) — 932% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CCBC Chino Commercial Bancorp CCBC
60 GF Score
Price $18.05
GF Value $12.91
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Chino Commercial Bancorp Intrinsic Value: DCF (FCF Based)?

Chino Commercial Bancorp CCBC 60 Intrinsic Value: DCF (FCF Based) is $12.18 as of Aug. 23, 2026, which is 932% above its 10-year median of 1.18. GuruFocus rates CCBC with a GF Score™ of 60/100 and a GF Value™ of $12.91 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 519 Banks companies, Chino Commercial Bancorp ranks worse than 87.28% on this metric.

As of today (2026-08-23), Chino Commercial Bancorp's intrinsic value calculated from the Discounted Cash Flow model is $12.18.

Note: Discounted Cash Flow model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Chino Commercial Bancorp's Predictability Rank is 4-Stars.

Margin of Safety (FCF Based) using Discounted Cash Flow model for Chino Commercial Bancorp is -48.19%.

The industry rank for Chino Commercial Bancorp's Intrinsic Value: DCF (FCF Based) or its related term are showing as below:

CCBC's Price-to-DCF (FCF Based) is ranked worse than
87.28% of 519 companies
in the Banks industry
Industry Median: 0.53 vs CCBC: 1.48

Chino Commercial Bancorp  (OTCPK:CCBC) Intrinsic Value: DCF (FCF Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about the DCF model:

1. The DCF model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that have relatively consistent performance.
4. The DCF model works poorly for inconsistent performers such as cyclicals.
5. What discount rate should you use? Your expected return from the investment is a good discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Chino Commercial Bancorp Intrinsic Value: DCF (FCF Based) Related Terms


Chino Commercial Bancorp Intrinsic Value: DCF (FCF Based) Historical Data

* Premium members only.

The historical data trend for Chino Commercial Bancorp's Intrinsic Value: DCF (FCF Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Chino Commercial Bancorp Intrinsic Value: DCF (FCF Based) Chart

Chino Commercial Bancorp Annual Data
Trend Dec10 Dec11 Dec12 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: DCF (FCF Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 1.49 12.18

Chino Commercial Bancorp Semi-Annual Data
Jun07 Dec07 Jun08 Dec08 Jun09 Dec09 Jun10 Dec10 Jun11 Dec11 Jun12 Dec12 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25 Jun26
Intrinsic Value: DCF (FCF Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 1.49 12.18 0.00

CCBC vs SMAL, MNMB, HFBK: Intrinsic Value: DCF (FCF Based) Comparison

For the Banks - Regional subindustry, Chino Commercial Bancorp's Price-to-DCF (FCF Based), along with its competitors' market caps and Price-to-DCF (FCF Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Chino Commercial Bancorp Price-to-DCF (FCF Based) vs Banks Industry

For the Banks industry and Financial Services sector, Chino Commercial Bancorp's Price-to-DCF (FCF Based) distribution charts can be found below:

* The bar in red indicates where Chino Commercial Bancorp's Price-to-DCF (FCF Based) falls into.


CCBC
60GF Score
Chino Commercial Bancorp CCBC
Intrinsic Value: DCF (FCF Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Chino Commercial Bancorp Intrinsic Value: DCF (FCF Based) Calculation

This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.

Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.74%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year FCF Growth Rate (Per Share). In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year FCF Growth Rate (Per Share). If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year FCF Growth Rate (Per Share).
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Chino Commercial Bancorp's average Free Cash Flow Growth Rate in the past 5 years was -14.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. Free Cash Flow per Share: fcf = $1.055.
However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Chino Commercial Bancorp's Intrinsic Value: DCF (FCF Based) for today is calculated as

Intrinsic Value: DCF (FCF Based)=Free Cash Flow per Share*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (FCF Based)=Free Cash Flow per Share*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=Free Cash Flow per Share*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=1.055*11.5406
=12.18

Margin of Safety (FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(12.18-18.05)/12.18
=-48.19 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: DCF (FCF Based) of $12.18 mean?
Chino Commercial Bancorp (CCBC) has a Intrinsic Value: DCF (FCF Based) of $12.18 as of Aug. 23, 2026. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on Chino Commercial Bancorp and its competitors. This is 932% above median its historical median of 1.18. Over the past decade, Chino Commercial Bancorp's Intrinsic Value: DCF (FCF Based) has ranged from 1.02 to 7.71. According to the industry distribution chart, Chino Commercial Bancorp ranks #453 out of 519 companies in the Banks industry, placing it in the top 87.3%.
Is Chino Commercial Bancorp's Intrinsic Value: DCF (FCF Based) too high?
Chino Commercial Bancorp's current Intrinsic Value: DCF (FCF Based) of $12.18 is 932% above median its 10-year median of 1.18. Over the past 10 years, this metric has ranged from a low of 1.02 to a high of 7.71. The Banks industry median Intrinsic Value: DCF (FCF Based) is 0.53. Chino Commercial Bancorp's value of $12.18 is 2198.1% above this industry median. Based on the distribution chart, Chino Commercial Bancorp ranks #453 out of 519 companies in the Banks industry, which is in the bottom quartile relative to peers. Overall, Chino Commercial Bancorp has a GF Score™ of 60/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Chino Commercial Bancorp's Intrinsic Value: DCF (FCF Based) compare to SMAL and MNMB?
According to the Banks industry distribution chart, Chino Commercial Bancorp ranks #453 out of 519 companies for Intrinsic Value: DCF (FCF Based). This places Chino Commercial Bancorp in the lower half of its industry. The industry median Intrinsic Value: DCF (FCF Based) is 0.53. Chino Commercial Bancorp's value of $12.18 is 2198.1% above this benchmark. Historically, Chino Commercial Bancorp's own Intrinsic Value: DCF (FCF Based) has ranged from 1.02 to 7.71 over the past decade. While the company's 10-year median is 1.18 vs. the industry median of 0.53, Chino Commercial Bancorp has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (FCF Based) for a Banks company?
The median Intrinsic Value: DCF (FCF Based) among Banks companies is 0.53, based on 519 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (FCF Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (FCF Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Chino Commercial Bancorp's current Intrinsic Value: DCF (FCF Based) of $12.18 is 2198.1% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (FCF Based) mean?
A high Intrinsic Value: DCF (FCF Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on Chino Commercial Bancorp and its competitors. For the Banks industry, the median Intrinsic Value: DCF (FCF Based) is 0.53 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Chino Commercial Bancorp's current Intrinsic Value: DCF (FCF Based) is $12.18, which is 932% above median its own 10-year median of 1.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chino Commercial Bancorp stock overvalued right now?
Based on GuruFocus' analysis, Chino Commercial Bancorp (CCBC) is currently considered Significantly Overvalued. The stock's GF Value™ is $12.91, compared to a current price of $18.05 — trading 39.8% above its estimated fair value. The current Intrinsic Value: DCF (FCF Based) is $12.18, which is 932% above median its 10-year median of 1.18 and 2198.1% above the Banks industry median of 0.53. Chino Commercial Bancorp's overall GF Score™ is 60/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (FCF Based) calculated?
Intrinsic Value: DCF (FCF Based) is calculated from a company's financial statements. For Chino Commercial Bancorp (CCBC), the current Intrinsic Value: DCF (FCF Based) is $12.18 as of Aug. 23, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Chino Commercial Bancorp (CCBC) Overvalued in 2026?

Based on GuruFocus' analysis, Chino Commercial Bancorp stock appears to be overvalued. The current stock price of $18.05 is trading 39.8% above its estimated GF Value™ of $12.91. GuruFocus considers Chino Commercial Bancorp to be Significantly Overvalued.

Key valuation signals for CCBC:

  • Intrinsic Value: DCF (FCF Based): $12.18 (932% above median its 10-year median of 1.18)
  • GF Value™: $12.91 vs. price of $18.05 (39.8% above fair value)
  • GF Score™: 60/100 with 5 warning signs
  • Industry Position: 2198.1% above the Banks median (#453 of 519)

No single metric tells the full story. See the CCBC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Chino Commercial Bancorp Business Description

Address 14245 Pipeline Avenue, Chino, CA, USA, 91710
Chino Commercial Bancorp is a bank holding company based in the United States. Along with its banking subsidiary, it provides a variety of commercial banking services to individuals and small businesses, mainly in the Inland Empire region of Southern California. Its portfolio products and services mainly include lending products such as real estate loans, commercial loans, personal loans, etc, and deposit products such as non-interest-bearing deposits and money market accounts. Additionally, the company also offers cash management solutions, online banking, tele banking, and other banking services. These services are offered through full-service offices in Chino, Ontario, Rancho Cucamonga, Upland, and Corona, California.
60GF Score

Get the complete analysis for CCBC

Intrinsic Value: DCF (FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$18.05
Price
$12.91
GF Value