investorscraft@gmail.com

Intrinsic Value of Bank of Hawaii Corporation (BOH)

Previous Close$69.52
Intrinsic Value
Upside potential
Previous Close
$69.52

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

Bank of Hawaii Corporation operates as a regional financial institution primarily serving Hawaii and the Pacific Islands. The company generates revenue through a diversified mix of retail banking, commercial banking, wealth management, and trust services. Its core offerings include deposit accounts, loans, mortgages, and investment advisory services, catering to both individual and business clients. The bank maintains a strong local presence, leveraging its deep community ties and regional expertise to differentiate itself from national competitors. Bank of Hawaii benefits from Hawaii’s unique economic dynamics, including tourism-driven cash flows and limited competition due to geographic isolation. Its market position is reinforced by a reputation for stability and customer service, though it faces challenges from digital banking disruptors and economic cyclicality tied to the islands’ tourism sector. The bank’s focus on relationship banking and niche wealth management services provides a competitive edge in its core markets.

Revenue Profitability And Efficiency

Bank of Hawaii reported revenue of $632.3 million for FY 2024, with net income of $150 million, reflecting a net margin of approximately 23.7%. Diluted EPS stood at $3.46, demonstrating solid profitability. Operating cash flow was $178.4 million, with no reported capital expenditures, indicating efficient cash generation. The bank’s ability to maintain high margins is supported by its low-cost deposit base and disciplined expense management.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its stable interest income and fee-based revenue streams. With a diluted EPS of $3.46 and no significant capital expenditures, Bank of Hawaii exhibits strong capital efficiency. Its ability to generate consistent cash flow supports reinvestment and shareholder returns, though interest rate sensitivity remains a key factor in earnings volatility.

Balance Sheet And Financial Health

Bank of Hawaii’s balance sheet reflects robust liquidity, with cash and equivalents of $763.6 million. Total debt stood at $647.1 million, indicating a conservative leverage profile. The bank’s strong capital position and low leverage suggest financial resilience, though its exposure to regional economic conditions warrants monitoring.

Growth Trends And Dividend Policy

The bank has maintained a steady dividend policy, with a dividend per share of $3.17, underscoring its commitment to shareholder returns. Growth prospects are tied to Hawaii’s economic recovery and potential expansion in wealth management services. However, geographic concentration limits diversification opportunities, making organic growth reliant on local market conditions.

Valuation And Market Expectations

Bank of Hawaii’s valuation reflects its regional focus and stable earnings profile. Market expectations likely hinge on interest rate trends and Hawaii’s tourism-dependent economy. The bank’s premium positioning in a niche market may justify its valuation multiples, though broader macroeconomic factors could influence investor sentiment.

Strategic Advantages And Outlook

Bank of Hawaii’s strategic advantages include its entrenched market position, strong customer relationships, and efficient operations. The outlook remains cautiously optimistic, with growth opportunities in wealth management and digital banking. However, external risks such as economic downturns or competitive pressures from fintech firms could pose challenges. The bank’s ability to adapt to changing consumer preferences will be critical for long-term success.

Sources

Company filings (10-K), investor presentations

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