Bank of Hawaii Corporation (BOH) DCF Valuation

Bank of Hawaii Corporation (BOH) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Bank of Hawaii Corporation (BOH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Bank of Hawaii Corporation (BOH) valuation with this customizable DCF Calculator! Featuring real Bank of Hawaii Corporation (BOH) financials and adjustable forecast inputs, you can test scenarios and uncover Bank of Hawaii Corporation (BOH) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 681.1 680.7 668.6 698.1 663.9 660.0 656.2 652.4 648.6 644.8
Revenue Growth, % 0 -0.04727973 -1.78 4.41 -4.91 -0.58068 -0.58068 -0.58068 -0.58068 -0.58068
EBITDA 329.5 239.3 364.7 324.7 260.3 295.4 293.7 292.0 290.3 288.6
EBITDA, % 48.38 35.16 54.54 46.51 39.21 44.76 44.76 44.76 44.76 44.76
Depreciation 17.3 32.5 32.6 33.2 33.0 28.9 28.8 28.6 28.4 28.3
Depreciation, % 2.54 4.77 4.87 4.76 4.97 4.38 4.38 4.38 4.38 4.38
EBIT 312.3 206.9 332.1 291.4 227.3 266.5 265.0 263.4 261.9 260.4
EBIT, % 45.85 30.39 49.67 41.75 34.24 40.38 40.38 40.38 40.38 40.38
Total Cash 2,923.1 4,072.8 4,475.0 3,165.2 310.8 589.8 586.4 583.0 579.6 576.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 168.9 160.1 150.4 130.5 .0
Account Receivables, % 24.8 23.51 22.49 18.69 0
Inventories -643.2 -692.6 -639.0 -494.6 .0 -476.3 -473.6 -470.8 -468.1 -465.4
Inventories, % -94.44 -101.75 -95.57 -70.85 0 -72.17 -72.17 -72.17 -72.17 -72.17
Accounts Payable 8.0 5.1 2.5 9.7 41.0 13.0 13.0 12.9 12.8 12.7
Accounts Payable, % 1.18 0.75169 0.37374 1.39 6.18 1.97 1.97 1.97 1.97 1.97
Capital Expenditure -53.9 -33.3 -22.4 -28.8 -9.4 -28.6 -28.5 -28.3 -28.1 -28.0
Capital Expenditure, % -7.91 -4.89 -3.35 -4.12 -1.42 -4.34 -4.34 -4.34 -4.34 -4.34
Tax Rate, % 24.62 24.62 24.62 24.62 24.62 24.62 24.62 24.62 24.62 24.62
EBITAT 246.8 168.2 258.5 226.4 171.4 208.5 207.3 206.1 204.9 203.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 692.5 222.8 222.2 113.6 -137.9 539.1 205.5 204.3 203.1 201.9
WACC, % 14.7 14.91 14.59 14.58 14.37 14.63 14.63 14.63 14.63 14.63
PV UFCF
SUM PV UFCF 981.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 206
Terminal Value 1,631
Present Terminal Value 824
Enterprise Value 1,806
Net Debt 344
Equity Value 1,462
Diluted Shares Outstanding, MM 39
Equity Value Per Share 37.08

What You Will Get

  • Real BOH Financials: Access to historical and projected data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Bank of Hawaii's future performance.
  • Clear and Intuitive Design: Designed for professionals, yet user-friendly for newcomers.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as loan growth, net interest margin, and operating expenses.
  • Instant DCF Valuation: Quickly determines intrinsic value, NPV, and other key metrics.
  • High-Precision Accuracy: Leverages Bank of Hawaii's real-world financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and assess results with ease.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Bank of Hawaii Corporation’s (BOH) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to compare different valuation outcomes.
  • 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Bank of Hawaii Corporation (BOH)?

  • Accuracy: Utilizes real Bank of Hawaii financials for precise data.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Designed for ease of use, suitable for all skill levels in financial modeling.

Who Should Use Bank of Hawaii Corporation (BOH)?

  • Investors: Gain insights and make informed decisions with a reliable banking partner.
  • Financial Analysts: Utilize comprehensive financial data to streamline your analysis and reporting.
  • Business Owners: Access tailored banking solutions to support your growth and operational needs.
  • Individuals: Manage your personal finances effectively with user-friendly banking services.
  • Students and Educators: Explore real-world banking scenarios and case studies for educational purposes.

What the Template Contains

  • Pre-Filled DCF Model: Bank of Hawaii Corporation’s (BOH) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Bank of Hawaii Corporation’s (BOH) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.