(BOH) Bank of Hawaii - NYSE
Sector: Financial Services | Industry: Banks - Regional | Exchange: NYSE (USA) | Market Cap: 3.137m USD | Total Return: 24.6% in 12m
Avg Turnover: 25.7M
EPS Trend: -19.4%
Qual. Beats: 0
Rev. Trend: 91.2%
Qual. Beats: 0
Warnings
Choppy
Tailwinds
No distinct edge detected
Bank of Hawaii Corporation (BOH) is the bank holding company for Bank of Hawaii, founded in 1897 and headquartered in Honolulu. The company provides a broad range of financial products and services across Hawaii, the U.S. Mainland, Guam, and other Pacific Islands through three operating segments: Consumer Banking, Commercial Banking, and Treasury and Other.
The Consumer Banking segment covers deposits (checking, savings, time deposits), consumer lending (residential mortgages, home equity lines, auto loans and leases, installment loans, credit cards), wealth management, private banking for high-net-worth individuals, and brokerage and insurance products. The Commercial Banking segment serves middle-market and large companies and government entities with commercial and industrial loans, commercial real estate loans, lease financing, auto dealer financing, cash management, merchant services, and international banking. The Treasury and Other segment handles corporate asset and liability management, including interest rate risk management and foreign exchange services.
As a regional bank, BOHs business model is anchored in its concentrated Hawaii and Pacific Island deposit base, which it lends out across consumer and commercial products to generate net interest income, supplemented by fee-based revenue from wealth management, brokerage, insurance, and treasury services. The company has been listed on the NYSE since 1984 and is classified within the Financials sector under the Regional Banks sub-industry.
- Hawaii tourism rebound boosts deposit and loan growth
- Net interest margin compresses as Fed cuts rates
- Commercial real estate loan portfolio faces Hawaii market headwinds
| Net Income: 219.3m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.01 > 0.02 and ΔFCF/TA 0.40 > 1.0 |
| NWC/Revenue: 37.85% < 20% (prev -1.73k%; Δ 1.77k% < -1%) |
| CFO/TA 0.01 > 3% & CFO 240.1m > Net Income 219.3m |
| Net Debt (315.5m) to EBITDA (310.8m): 1.02 < 3 |
| Current Ratio: 5.43 > 1.5 & < 3 |
| Outstanding Shares: last quarter (40.0m) vs 12m ago 0.26% < -2% |
| Gross Margin: 67.90% > 18% (prev 61.20%; Δ 6.70% > 0.5%) |
| Asset Turnover: 4.47% > 50% (prev 4.33%; Δ 0.14% > 0%) |
| Interest Coverage Ratio: 0.84 > 6 (EBIT TTM 280.3m / Interest Expense TTM 333.0m) |
| A: 0.02 (Total Current Assets 495.6m - Total Current Liabilities 91.2m) / Total Assets 23.9b |
| B: 0.09 (Retained Earnings 2.23b / Total Assets 23.9b) |
| C: 0.01 (EBIT TTM 280.3m / Avg Total Assets 23.9b) |
| D: 0.08 (Book Value of Equity 1.85b / Total Liabilities 22.1b) |
| Altman-Z'' = 0.58 = B |
| DSRI: 0.39 (Receivables 70.6m/175.8m, Revenue 1.07b/1.04b) |
| GMI: 0.90 (GM 61.20% / 67.90%) |
| AQI: 1.13 (AQ_t 0.97 / AQ_t-1 0.85) |
| SGI: 1.03 (Revenue 1.07b / 1.04b) |
| TATA: -0.00 (NI 219.3m - CFO 240.1m) / TA 23.9b) |
| Beneish M = -3.52 (Cap -4..+1) = AAA |
As of June 27, 2026, the stock is trading at USD 81.99 with a total of 254,162 shares traded. Over the past week, the price has changed by +5.32%, over one month by +5.51%, over three months by +11.79% and over the past year by +24.61%.
Current recommended Stop Loss: 78.80 (which is 3.9% or 1.8 ATR below the current price).
Bank of Hawaii has received a consensus analysts rating of 3.00. Therefore, it is recommended to hold BOH.
- StrongBuy: 1
- Buy: 0
- Hold: 2
- Sell: 2
- StrongSell: 0
| Analysts Target Price | 86.7 | 5.7% |
P/E Trailing = 15.9637
P/E Forward = 13.1752
P/S = 4.3029
P/B = 2.0782
P/EG = 2.1015
Revenue TTM = 1.07b USD
EBIT TTM = 280.3m USD
EBITDA TTM = 310.8m USD
Long Term Debt = 550.0m USD (from longTermDebt, last quarter)
Short Term Debt = 91.2m USD (from shortTermDebt, last quarter)
Debt = 740.6m USD (corrected: LT Debt 550.0m + ST Debt 91.2m) + Leases 99.4m
Net Debt = 315.5m USD (calculated: Debt 740.6m - CCE 425.1m)
Enterprise Value = 3.45b USD (3.14b + Debt 740.6m - CCE 425.1m)
Interest Coverage Ratio = 0.84 (Ebit TTM 280.3m / Interest Expense TTM 333.0m)
EV/FCF = 15.76x (Enterprise Value 3.45b / FCF TTM 219.1m)
FCF Yield = 6.35% (FCF TTM 219.1m / Enterprise Value 3.45b)
FCF Margin = 20.51% (FCF TTM 219.1m / Revenue TTM 1.07b)
Net Margin = 20.53% (Net Income TTM 219.3m / Revenue TTM 1.07b)
Gross Margin = 67.90% ((Revenue TTM 1.07b - Cost of Revenue TTM 343.0m) / Revenue TTM)
Gross Margin QoQ = 72.31% (prev 68.90%)
Tobins Q-Ratio = 0.14 (Enterprise Value 3.45b / Total Assets 23.9b)
Interest Expense / Debt = 44.97% (Interest Expense 333.0m / Debt 740.6m)
Taxrate = 21.75% (61.0m / 280.3m)
NOPAT = 219.3m (EBIT 280.3m * (1 - 21.75%))
Current Ratio = 5.43 (Total Current Assets 495.6m / Total Current Liabilities 91.2m)
Debt / Equity = 0.40 (Debt 740.6m / totalStockholderEquity, last quarter 1.85b)
Debt / EBITDA = 1.02 (Net Debt 315.5m / EBITDA 310.8m)
Debt / FCF = 1.44 (Net Debt 315.5m / FCF TTM 219.1m)
Total Stockholder Equity = 1.81b (last 4 quarters mean from totalStockholderEquity)
RoA = 0.92% (Net Income 219.3m / Total Assets 23.9b)
RoE = 12.12% (Net Income TTM 219.3m / Total Stockholder Equity 1.81b)
RoCE = 11.88% (EBIT 280.3m / Capital Employed (Equity 1.81b + L.T.Debt 550.0m))
RoIC = 0.92% (NOPAT 219.3m / Invested Capital 23.9b)
WACC = 13.26% (E(3.14b)/V(3.88b) * Re(8.09%) + D(740.6m)/V(3.88b) * Rd(44.97%) * (1-Tc(0.22)))
Discount Rate = 8.09% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: 86.67 | Cagr: 0.50%
[DCF] Terminal Value 63.76% ; FCFF base≈180.8m ; Y1≈207.3m ; Y5≈305.1m
[DCF] Fair Price = 53.72 (EV 2.44b - Net Debt 315.5m = Equity 2.13b / Shares 39.6m; r=13.26% [WACC]; 5y FCF grow 15.0% → 2.50% )
EPS Correlation: -19.37 | EPS CAGR: -3.06% | SUE: -0.62 | # QB: 0
Revenue Correlation: 91.25 | Revenue CAGR: 6.51% | SUE: 0.54 | # QB: 0
EPS current Quarter (2026-06-30): EPS=1.46 | Chg30d=-0.86% | Revisions=-11% | Analysts=6
EPS next Quarter (2026-09-30): EPS=1.55 | Chg30d=-1.28% | Revisions=-11% | Analysts=6
EPS current Year (2026-12-31): EPS=6.01 | Chg30d=+0.00% | Revisions=+0% | GrowthEPS=+29.8% | GrowthRev=+13.0%
EPS next Year (2027-12-31): EPS=6.97 | Chg30d=+1.50% | Revisions=+40% | GrowthEPS=+16.1% | GrowthRev=+8.1%
[Analyst] Revisions Ratio: +40%