Previous Close | $26.04 |
Intrinsic Value | $37.07 |
Upside potential | +42% |
Data is not available at this time.
First Hawaiian, Inc. operates as a regional bank holding company, providing a comprehensive suite of financial services primarily in Hawaii and the Pacific region. The company generates revenue through interest income from loans and securities, fee-based services, and wealth management. Its core offerings include commercial and consumer banking, mortgage lending, and trust services, catering to both individual and institutional clients. First Hawaiian holds a dominant market position in Hawaii, benefiting from strong brand recognition and deep community ties. The bank’s localized expertise and diversified revenue streams position it as a resilient player in a geographically concentrated market. Its focus on relationship banking and digital transformation enhances customer retention and operational efficiency, while its conservative underwriting practices mitigate risk in a cyclical industry.
First Hawaiian reported revenue of $774.7 million for FY 2024, with net income of $230.1 million, reflecting a net margin of approximately 29.7%. Diluted EPS stood at $1.79, supported by disciplined cost management and stable interest income. Operating cash flow was robust at $317.5 million, indicating efficient liquidity generation. The absence of capital expenditures suggests a lean operational structure focused on core banking activities.
The company demonstrates solid earnings power, with a return on equity (ROE) of approximately 9.5%, derived from net income and shareholder equity. Its capital efficiency is underscored by a debt-to-equity ratio of 0.25, reflecting prudent leverage. The bank’s ability to generate consistent cash flow without significant reinvestment highlights its mature, low-growth business model.
First Hawaiian maintains a strong balance sheet, with $258.1 million in cash and equivalents and total debt of $250 million, indicating ample liquidity. The conservative debt level relative to equity suggests financial stability. The bank’s asset quality remains sound, with no reported impairments or significant credit risks in the period.
Growth trends appear modest, aligned with the mature Hawaiian banking market. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.04, yielding approximately 4.5% based on current share prices. Payout ratios are sustainable, reflecting a commitment to returning capital while retaining flexibility for organic growth.
The bank trades at a P/E ratio of around 12x, in line with regional bank peers. Market expectations likely reflect steady but slow growth, given its geographic concentration. Investors may value its defensive positioning and reliable dividends amid economic uncertainty.
First Hawaiian’s strategic advantages include its entrenched market share, localized expertise, and conservative risk management. The outlook remains stable, with potential growth from digital adoption and cross-selling opportunities. However, exposure to Hawaii’s tourism-dependent economy poses cyclical risks. Long-term success will hinge on maintaining cost discipline and adapting to demographic shifts.
10-K filing, company investor relations
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 |