investorscraft@gmail.com

Intrinsic ValueBurke & Herbert Bank & Trust Company (BHRB)

Previous Close$61.57
Intrinsic Value
Upside potential
Previous Close
$61.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Burke & Herbert Bank & Trust Company operates as a community-focused financial institution, primarily serving individuals and businesses in Virginia. The bank generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its localized approach fosters strong customer relationships, differentiating it from larger national competitors. The bank’s conservative underwriting and personalized service reinforce its reputation as a trusted regional player in a competitive banking landscape. Burke & Herbert’s niche focus on community banking allows it to maintain stable deposit bases and loan portfolios, though its growth is constrained by its regional concentration. The bank’s emphasis on relationship banking and low-risk lending aligns with its long-term stability objectives, positioning it as a reliable but slower-growing institution in the mid-Atlantic market.

Revenue Profitability And Efficiency

In FY 2024, Burke & Herbert reported revenue of $36.2 million and net income of $35.7 million, reflecting a high net margin of approximately 98.7%. The bank’s profitability is driven by efficient operations and disciplined cost management, though its revenue base remains modest compared to larger peers. Operating cash flow of $86.1 million suggests strong liquidity generation, supporting its conservative financial strategy.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of $2.87 underscores its ability to generate earnings despite a relatively small asset base. With no reported capital expenditures, Burke & Herbert prioritizes capital preservation over aggressive expansion. Its earnings power is sustained by steady interest income and low credit losses, though its regional focus limits scalability.

Balance Sheet And Financial Health

Burke & Herbert maintains a solid balance sheet, with $135.3 million in cash and equivalents against $476.9 million in total debt. The bank’s conservative leverage and strong liquidity position mitigate financial risks. Its capital structure reflects a preference for stability, though debt levels warrant monitoring given its modest revenue base.

Growth Trends And Dividend Policy

The bank’s growth is steady but unspectacular, constrained by its regional focus. A dividend of $2.31 per share indicates a commitment to shareholder returns, supported by consistent earnings. However, limited reinvestment in growth initiatives suggests a cautious approach to expansion.

Valuation And Market Expectations

Given its small size and regional focus, Burke & Herbert’s valuation likely reflects its stability rather than high-growth potential. Market expectations are tempered by its niche positioning, with investors valuing its reliable dividends and low-risk profile over rapid appreciation.

Strategic Advantages And Outlook

The bank’s strategic advantages lie in its deep community ties and conservative risk management. While its outlook remains stable, long-term growth may require diversification beyond its core market. Its ability to maintain profitability in a competitive environment will depend on sustaining its customer-centric model.

Sources

Company filings (CIK: 0001964333)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount