Bank of Labor Bancshares Inc (BHDB) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Bank of Labor Bancshares Inc $230, price $130, upside +77.2%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Bank of Labor Bancshares Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Sep 24, 2026.
How to read this chart
60‑month range $13.47 – $129.50 · fair‑value band $167.52 – $326.19 · the $129.50 price screens below the $229.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 24, 2026.
Follow Bank of Labor Bancshares in your weekly email
Every Wednesday you see whether Bank of Labor Bancshares is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Bank of Labor Bancshares, Inc. operates as the bank holding company for Bank of Labor that provides various banking products and services in Kansas. The company accepts checking, money market, savings, zero balance accounts, and insured cash sweep accounts.
Show more
Bank of Labor Bancshares, Inc. operates as the bank holding company for Bank of Labor that provides various banking products and services in Kansas. The company accepts checking, money market, savings, zero balance accounts, and insured cash sweep accounts. Its loan products include equipment loans, commercial real estate loans, commercial line of credit, emergency loan programs, and paycheck-protection program loans. The company also offers credit and debit cards; investment solutions comprising national certificate of deposits, investment management, and custodial accounts; and ACH, lock box, merchant, payroll, and online and mobile banking services. The company was formerly known as Brotherhood Bancshares, Inc. Bank of Labor Bancshares, Inc. was founded in 1924 and is based in Kansas City, Kansas. Bank of Labor Bancshares, Inc. operates as a subsidiary of International Brotherhood of Boilermakers, Iron Ship Builders, Blacksmiths, Forgers and Helpers.
Stock analysis
Bank of Labor Bancshares Inc (BHDB) currently trades at $129.50, while our model-based Fair Value estimate is $229.52, implying the stock looks roughly 43.6% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of $234.02 per share, and 3 of the 6 models we run sit above the $129.50 price.
Bear case: the Dividend Discount group reads lowest at $73.26, and 3 of the 6 models stay below the price. Evidence for this calculation is medium.
Scenario range: $167.52 (bear) to $326.19 (bull), the price of $129.50 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 56/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Bank of Labor Bancshares Inc reported revenue of $54.8M in FY2025 versus $29.8M in FY2021, a compound +16.5%/yr. Reported net income was $9.1M in FY2025, compounding +26.9%/yr from FY2021.
Key figures
Market cap $44.3M · P/E ratio 4.9 · P/S ratio 0.81 · EPS (TTM) $26.60 · Net margin 16.6% · Return on assets (EBIT) 0.8% · Free cash flow $9.5M · Net cash $106M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 47% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −36% fair-value upside, at 77%, BHDB screens cheaper than that median.
Fair Value models
Bear $167.52Fair Value $229.52Bull $326.19
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($19.53 per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+19.6%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.3%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.7%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+41.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+41.5%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.6% → 22%
2025 sits 100% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
Compare Bank of Labor Bancshares Inc with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Banks - Regional · 1076 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+77% · Top 25%
Profitability
Return on assets0% · Bottom 25%
Net margin (TTM)17% · Bottom 25%
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Bottom 25%
Dividend yield (TTM)0.0% · Bottom 25%
Valuation Multiplesvs Banks - Regional median · lower = cheaper
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). "Bank of Labor Bancshares Inc Fair Value". https://www.fairvalue-calculator.com/stock/BHDB
Frequently asked questions
Is Bank of Labor Bancshares Inc (BHDB) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $229.52 versus a price of $129.50, about +77% upside (undervalued).
What is the fair value of BHDB?
Our model-based fair value for Bank of Labor Bancshares Inc is $229.52 (as of Sep 24, 2026), built from audited fundamentals. The current price: $129.50.
What is the quality score of BHDB?
Bank of Labor Bancshares Inc has a Quality Score of 56/100. 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 price target for Bank of Labor Bancshares Inc (BHDB)?
Our model-based price target is the fair value of $229.52 (as of Sep 24, 2026) from 6 valuation models. Cautious scenario $167.52, optimistic scenario $326.19. It is a calculation from audited fundamentals, not an analyst target.
What is the Bank of Labor Bancshares Inc stock forecast for 2026?
Our models put fair value at $229.52, about +77% upside versus a price of $129.50 (undervalued). Cautious scenario $167.52, optimistic scenario $326.19. The calculation is refreshed regularly with new filings.
What growth is priced into Bank of Labor Bancshares Inc (BHDB)?
For today's price to be fair in a discounted-cash-flow model, Bank of Labor Bancshares Inc would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of BHDB use?
Our models discount Bank of Labor Bancshares Inc at 9.7 %: a base by market capitalisation (nano), country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Bank of Labor Bancshares Inc that is less than minus 40 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Bank of Labor Bancshares Inc (BHDB) delivered so far?
Over the past 5 years revenue at Bank of Labor Bancshares Inc grew +11.3 % a year. The price currently implies less than minus 40 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Bank of Labor Bancshares Inc (BHDB) growing?
The median revenue growth in the sector is +8.5 % a year. That is the yardstick for the growth priced into Bank of Labor Bancshares Inc (less than minus 40 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bank of Labor Bancshares Inc (BHDB)?
The free-cash-flow yield on the price is 21.52 %: that much free cash flow Bank of Labor Bancshares Inc produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Bank of Labor Bancshares Inc (BHDB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bank of Labor Bancshares Inc it is $229.52 per share (as of Sep 24, 2026), against a price of $129.50. It is the blended result of 6 valuation models (cash flow, earnings, asset, dividend).
Is Bank of Labor Bancshares Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, BHDB trades below its calculated fair value: price $129.50, fair value $229.52, a gap of about +77% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BHDB?
No. The price is what the market pays today ($129.50); the fair value is what the company's own numbers justify ($229.52). For Bank of Labor Bancshares Inc the two are $100.02 per share apart. That gap is exactly why we show both numbers side by side.
How much is Bank of Labor Bancshares Inc worth?
The market values Bank of Labor Bancshares Inc at about $44.3M (market capitalisation, as of Sep 24, 2026). Per share that is $129.50; our models calculate a fair value of $229.52 per share.
What do the bullish and bearish scenarios say about BHDB?
Our models span a range for Bank of Labor Bancshares Inc: cautious scenario $167.52, base $229.52, optimistic $326.19 per share (as of Sep 24, 2026, price $129.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BHDB?
Bank of Labor Bancshares Inc trades at a price-to-earnings ratio of 4.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $229.52 is built from several models across several years. Other multiples: P/B 1.0.
How far is BHDB from its 52-week high?
Bank of Labor Bancshares Inc trades at $129.50, at its 52-week high of $129.50 and 47% above the low of $87.89 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of $229.52 is for.
Which stocks are comparable to Bank of Labor Bancshares Inc?
From the same area (Financial Services) we also value DBS Group, China Merchants Bank Co, UniCredit S.p.A, Intesa Sanpaolo S.p.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Bank of Labor Bancshares Inc stock attractive at the current price?
The data as of Sep 24, 2026: price $129.50, calculated fair value $229.52 (+77%), Quality Score 56/100, from 6 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BHDB calculated?
We run Bank of Labor Bancshares Inc through 6 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $229.52, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. Bank of Labor Bancshares Inc currently trades 77 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Bank of Labor Bancshares Inc (BHDB)?
The closing price on Sep 24, 2026 was $129.50. Our model-based fair value is $229.52, about +77% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bank of Labor Bancshares Inc right now?
The price is below even our cautious bear case ($167.52). The market is more pessimistic than our downside scenario. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($167.52 to $326.19) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Bank of Labor Bancshares Inc
How large is the market capitalisation of Bank of Labor Bancshares Inc (BHDB)?
The market capitalisation of Bank of Labor Bancshares Inc is $44.3M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Bank of Labor Bancshares Inc (BHDB)?
The price-to-sales ratio of Bank of Labor Bancshares Inc is 0.81 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Bank of Labor Bancshares Inc (BHDB)?
Earnings per share at Bank of Labor Bancshares Inc are $26.60 (price ÷ EPS = P/E 4.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Bank of Labor Bancshares Inc (BHDB)?
The net margin of Bank of Labor Bancshares Inc is 16.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Bank of Labor Bancshares Inc (BHDB)?
On an EBIT basis the return on assets of Bank of Labor Bancshares Inc is 0.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net cash does Bank of Labor Bancshares Inc (BHDB) hold?
Bank of Labor Bancshares Inc holds more cash than debt, $106M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Bank of Labor Bancshares Inc in the live analysis
One click puts Bank of Labor Bancshares Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026