Previous Close | $28.96 |
Intrinsic Value | $0.98 |
Upside potential | -97% |
Data is not available at this time.
Central Pacific Financial Corp. operates as a regional bank holding company primarily serving Hawaii and the Pacific region. The company generates revenue through a diversified mix of commercial and consumer banking services, including loans, deposits, and wealth management. Its core offerings include commercial real estate lending, small business banking, and residential mortgages, tailored to local market dynamics. CPF distinguishes itself through deep community ties and a niche focus on Hawaii’s unique economic landscape, which includes tourism, real estate, and small businesses. The bank maintains a competitive edge via personalized service and localized expertise, positioning it as a trusted financial partner in a geographically concentrated market. While larger national banks dominate broader U.S. markets, CPF’s regional specialization allows it to capture stable demand from local businesses and households, though it faces competition from both traditional banks and digital-first financial platforms.
In FY 2024, CPF reported revenue of $246.1 million and net income of $53.4 million, reflecting a net margin of approximately 21.7%. The absence of capital expenditures suggests efficient operational management, with operating cash flow of $90.5 million underscoring strong liquidity generation. Diluted EPS of $1.96 indicates solid earnings distribution across its 27.1 million outstanding shares.
CPF’s earnings power is supported by its loan portfolio and interest income, with a focus on low-risk regional lending. The company’s capital efficiency is evident in its ability to convert revenue into net income without significant reinvestment needs, as indicated by zero capital expenditures. This aligns with its conservative growth strategy in a mature market.
CPF maintains a robust balance sheet, with $380.9 million in cash and equivalents against $188.4 million in total debt, reflecting a conservative leverage profile. The high liquidity position provides flexibility for loan growth or dividend commitments, while the modest debt level reduces financial risk in volatile economic conditions.
The company’s growth is likely constrained by its regional focus, though stable demand in Hawaii supports steady performance. CPF’s dividend policy is shareholder-friendly, with a $1.04 per share payout, offering a yield that aligns with regional bank peers. Future growth may hinge on organic loan expansion or strategic acquisitions within its core markets.
CPF’s valuation metrics should be assessed against regional bank peers, considering its niche market and lower growth profile. Investors likely prize its stability and dividend consistency, though limited geographic diversification may cap premium multiples. Market expectations likely focus on sustained profitability rather than aggressive expansion.
CPF’s strategic advantages include deep local market knowledge and a conservative risk approach, which insulates it from broader banking sector volatility. The outlook remains stable, with potential upside from Hawaii’s economic recovery and tourism rebound. However, rising interest rates and competition from digital banks could pressure margins over time.
Company filings (10-K), Bloomberg
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 |