Company Valuation: Bank of Hawaii Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,371 3,103 2,880 2,832 2,720 2,652 - -
Change - -7.94% -7.19% -1.69% -3.94% -2.49% - -
Enterprise Value (EV) 3,371 3,103 2,880 2,832 2,720 2,652 2,652 2,652
Change - -7.94% -7.19% -1.69% -3.94% -2.49% 0% 0%
P/E 13.4x 14.2x 17.5x 20.6x 14.8x 11.5x 10.2x 9.42x
PBR 2.35x 2.72x 2.33x 2.14x 1.8x 1.69x 1.55x 1.31x
PEG - -1.2x -0.7x -1.3x 0.4x 0.4x 0.9x 1.07x
Capitalization / Revenue 5.04x 4.45x 4.28x 4.43x 3.8x 3.31x 3.11x 2.9x
EV / Revenue 0x 0x 0x 0x 0x 3.31x 3.11x 2.9x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.55x 7.03x 6.08x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.74 2.8 2.8 2.8 2.8 2.8 2.809 2.8
Rate of return 3.27% 3.61% 3.86% 3.93% 4.1% 4.16% 4.18% 4.16%
EPS 2 6.25 5.48 4.14 3.46 4.63 5.868 6.563 7.14
Distribution rate 43.8% 51.1% 67.6% 80.9% 60.5% 47.7% 42.8% 39.2%
Net sales 1 668.6 698.1 673.6 639.1 716.6 802.1 851.5 915
EBITDA - - - - - - - -
EBIT 1 275.1 282.8 236.1 209 273.5 351.4 377.5 436.3
Net income 1 250.4 217.9 163.3 137.4 184.8 232.3 258.1 283
Net Debt - - - - - - - -
Reference price 2 83.76 77.56 72.46 71.24 68.37 67.23 67.23 67.23
Nbr of stocks (in thousands) 40,245 40,013 39,751 39,748 39,785 39,450 - -
Announcement Date 1/24/22 1/23/23 1/22/24 1/27/25 1/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.46x - - 4.16% 2.65B
13.64x - - 1.87% 902B
6.27x - - 4.95% 426B
7x - - 4.58% 372B
11.56x - - 2.33% 355B
6.33x - - 4.89% 338B
11.7x - - 4.46% 326B
6.94x - - 4.57% 312B
17.25x - - 2.44% 274B
11.43x - - 2.26% 252B
Average 10.36x 3.65% 355.94B
Weighted average by Cap. 10.52x 3.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bank of Hawaii Corporation

Historical PBR trend

Valuation ratios - PBR - Bank of Hawaii Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bank of Hawaii Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bank of Hawaii Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Bank of Hawaii Corporation
  1. Stock Market
  2. Stocks
  3. BOH Stock
  4. Valuation Bank of Hawaii Corporation