Bank of Hawaii Corporation (BOH)
Banks - Regional · Financial Services · $3.1B
Intrinsic Value (Consensus)
$131.75
Current Price
$77.87
Margin of Safety
+69.2%
69.2% Below Intrinsic Value
Value: $132
Price: $78
Valuation Model Estimates
Current Price: $77.87
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%.
Health Score
B
75
Profitability
18/25
Strength
25/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
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
- 0.70
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance