Previous Close | $69.52 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |