investorscraft@gmail.com

Intrinsic Value of First Hawaiian, Inc. (FHB)

Previous Close$26.04
Intrinsic Value
Upside potential
Previous Close
$26.04

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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