BANK OF HAWAII CORP (BOH-PB)
State Commercial Banks · Financial Services · $3.7B
Intrinsic Value (Consensus)
$131.75
Current Price
$92.60
Margin of Safety
+42.3%
42.3% Below Intrinsic Value
Value: $132
Price: $93
Valuation Model Estimates
Current Price: $92.60
DCF (Discounted Cash Flow)
$218.12
Graham Number
$69.77
Earnings Power Value
$44.95
Relative Value (P/E)
$92.60
Dividend Discount Model
$233.33
Consensus Value
$131.75
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.63
- EPS (Forward)
- $5.56
- Book Value
- $46.72
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.1%
- Debt/Equity
- 30%
- Revenue Growth
- -0.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance