DCF Calculator

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

First Hawaiian, Inc. (FHB)

Financial Services | Banks - Regional

Today's Price

$25.73

Today's Fair Value

$21.29 -17.26%

Margin of Safety

-20.85%

Projected Value (5Y)

$34.29 +33.27%

Dividends Paid (5Y)

$5.41

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.24% | CAGR (5y): 0.77%

Diluted Shares Growth Rate

Regression: -1.17% | CAGR (5y): -0.73%

Dividend Growth Rate

Regression: 1.56% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.18x)

Discount Rate