investorscraft@gmail.com

Intrinsic Value of Central Pacific Financial Corp. (CPF)

Previous Close$28.96
Intrinsic Value
Upside potential
Previous Close
$28.96

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), Bloomberg

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