DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Bank of Hawaii Corporation (BOH-PA)

Financial Services | Banks - Regional

Today's Price

$14.01

Today's Fair Value

$19.76 +41.04%

Margin of Safety

+29.10%

Projected Value (5Y)

$31.83 +127.19%

Dividends Paid (5Y)

$8.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.34% | CAGR (5y): 2.71%

Diluted Shares Growth Rate

Regression: -0.97% | CAGR (5y): 0.06%

Dividend Growth Rate

Regression: 15.29% | CAGR (5y): 21.41%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.43x)

Discount Rate