DCF Calculator

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

Bank of Hawaii Corporation (BOH)

Financial Services | Banks - Regional

Today's Price

$72.82

Today's Fair Value

$67.73 -6.99%

Margin of Safety

-7.52%

Projected Value (5Y)

$109.08 +49.79%

Dividends Paid (5Y)

$14.88

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.3% | CAGR (5y): 3.44%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 4.28% | CAGR (5y): 0.66%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.66x)

Discount Rate