(BOH) Bank of Hawaii - Overview
Sector: Financial Services | Industry: Banks - Regional | Exchange: NYSE (USA) | Market Cap: 2.890m USD | Total Return: 13.9% in 12m
Avg Trading Vol: 27.6M USD
Peers RS (IBD): 60.5
EPS Trend: -46.6%
Qual. Beats: 1
Rev. Trend: 90.0%
Qual. Beats: 2
Bank of Hawaii Corporation (NYSE: BOH) is the holding company for the Bank of Hawaii, delivering a full suite of retail and commercial banking services across Hawaii, Guam, and other Pacific Islands. The business is organized into three segments: Consumer Banking, Commercial Banking, and Treasury & Other, covering everything from checking accounts and mortgages to middle-market loan facilities and foreign-exchange risk management.
In its most recent quarter (Q4 2025), BOH reported a net interest margin of 3.12%, a 5.4% year-over-year increase in loan balances driven by strong residential mortgage demand, and a CET1 capital ratio of 12.8%, comfortably above the regulatory minimum. Deposit growth slowed to 1.1% YoY, reflecting broader Pacific-region liquidity trends, while the bank’s return on equity held at 9.6%.
Key drivers for BOH include Hawaii’s resilient tourism sector, which fuels consumer credit activity, and the Pacific Islands’ ongoing infrastructure investments that boost commercial loan pipelines. Additionally, the regional-bank segment benefits from a modestly rising interest-rate environment that supports net interest income without significantly pressuring loan demand.
For a deeper dive, you might explore ValueRay’s analysis of BOH.
- Hawaii tourism impacts loan demand and deposit growth
- Interest rate changes influence net interest margin
- Regulatory compliance costs affect profitability
- Economic conditions in Pacific Islands drive commercial lending
| Net Income: 205.9m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.01 > 0.02 and ΔFCF/TA 0.17 > 1.0 |
| NWC/Revenue: 85.28% < 20% (prev -1.74k%; Δ 1.83k% < -1%) |
| CFO/TA 0.01 > 3% & CFO 219.4m > Net Income 205.9m |
| Net Debt (-854.1m) to EBITDA (312.7m): -2.73 < 3 |
| Current Ratio: 11.00 > 1.5 & < 3 |
| Outstanding Shares: last quarter (40.0m) vs 12m ago 0.76% < -2% |
| Gross Margin: 67.44% > 18% (prev 0.60%; Δ 6.68k% > 0.5%) |
| Asset Turnover: 4.54% > 50% (prev 4.36%; Δ 0.17% > 0%) |
| Interest Coverage Ratio: 0.61 > 6 (EBITDA TTM 312.7m / Interest Expense TTM 350.3m) |
| A: 0.04 (Total Current Assets 1.02b - Total Current Liabilities 92.4m) / Total Assets 24.18b |
| B: 0.09 (Retained Earnings 2.21b / Total Assets 24.18b) |
| C: 0.01 (EBIT TTM 212.3m / Avg Total Assets 23.89b) |
| D: 0.09 (Book Value of Equity 1.96b / Total Liabilities 22.33b) |
| Altman-Z'' Score: 0.70 = B |
| DSRI: 0.39 (Receivables 69.9m/172.1m, Revenue 1.08b/1.03b) |
| GMI: 0.89 (GM 67.44% / 60.34%) |
| AQI: 1.09 (AQ_t 0.95 / AQ_t-1 0.87) |
| SGI: 1.05 (Revenue 1.08b / 1.03b) |
| TATA: -0.00 (NI 205.9m - CFO 219.4m) / TA 24.18b) |
| Beneish M-Score: -3.54 (Cap -4..+1) = AAA |
Over the past week, the price has changed by +1.27%, over one month by -4.10%, over three months by +10.51% and over the past year by +13.94%.
- StrongBuy: 1
- Buy: 0
- Hold: 2
- Sell: 2
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 83.2 | 12% |
| Analysts Target Price | 83.2 | 12% |
P/E Forward = 13.1752
P/S = 4.0991
P/B = 1.9172
P/EG = 2.1015
Revenue TTM = 1.08b USD
EBIT TTM = 212.3m USD
EBITDA TTM = 312.7m USD
Long Term Debt = 558.2m USD (from longTermDebt, last quarter)
Short Term Debt = 92.4m USD (from shortTermDebt, last quarter)
Debt = 92.4m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -854.1m USD (from netDebt column, last quarter)
Enterprise Value = 2.04b USD (2.89b + Debt 92.4m - CCE 946.5m)
Interest Coverage Ratio = 0.61 (Ebit TTM 212.3m / Interest Expense TTM 350.3m)
EV/FCF = 9.64x (Enterprise Value 2.04b / FCF TTM 211.2m)
FCF Yield = 10.37% (FCF TTM 211.2m / Enterprise Value 2.04b)
FCF Margin = 19.49% (FCF TTM 211.2m / Revenue TTM 1.08b)
Net Margin = 19.00% (Net Income TTM 205.9m / Revenue TTM 1.08b)
Gross Margin = 67.44% ((Revenue TTM 1.08b - Cost of Revenue TTM 352.8m) / Revenue TTM)
Gross Margin QoQ = 69.83% (prev 70.49%)
Tobins Q-Ratio = 0.08 (Enterprise Value 2.04b / Total Assets 24.18b)
Interest Expense / Debt = 88.66% (Interest Expense 81.9m / Debt 92.4m)
Taxrate = 21.50% (16.7m / 77.6m)
NOPAT = 166.6m (EBIT 212.3m * (1 - 21.50%))
Current Ratio = 11.00 (Total Current Assets 1.02b / Total Current Liabilities 92.4m)
Debt / Equity = 0.05 (Debt 92.4m / totalStockholderEquity, last quarter 1.85b)
Debt / EBITDA = -2.73 (Net Debt -854.1m / EBITDA 312.7m)
Debt / FCF = -4.04 (Net Debt -854.1m / FCF TTM 211.2m)
Total Stockholder Equity = 1.77b (last 4 quarters mean from totalStockholderEquity)
RoA = 0.86% (Net Income 205.9m / Total Assets 24.18b)
RoE = 11.62% (Net Income TTM 205.9m / Total Stockholder Equity 1.77b)
RoCE = 9.11% (EBIT 212.3m / Capital Employed (Equity 1.77b + L.T.Debt 558.2m))
RoIC = 8.42% (NOPAT 166.6m / Invested Capital 1.98b)
WACC = 8.46% (E(2.89b)/V(2.98b) * Re(8.73%) + (debt cost/tax rate unavailable))
Discount Rate = 8.73% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 0.59%
[DCF] Terminal Value 73.90% ; FCFF base≈193.0m ; Y1≈162.8m ; Y5≈122.9m
[DCF] Fair Price = 74.11 (EV 2.09b - Net Debt -854.1m = Equity 2.94b / Shares 39.7m; r=8.46% [WACC]; 5y FCF grow -18.95% → 3.0% )
EPS Correlation: -46.60 | EPS CAGR: -0.94% | SUE: 2.46 | # QB: 1
Revenue Correlation: 90.02 | Revenue CAGR: 12.83% | SUE: 3.15 | # QB: 2
EPS next Quarter (2026-06-30): EPS=1.46 | Chg7d=+0.022 | Chg30d=+0.141 | Revisions Net=+5 | Analysts=6
EPS current Year (2026-12-31): EPS=5.98 | Chg7d=+0.019 | Chg30d=+0.585 | Revisions Net=+6 | Growth EPS=+29.1% | Growth Revenue=+12.7%
EPS next Year (2027-12-31): EPS=6.84 | Chg7d=+0.067 | Chg30d=+0.702 | Revisions Net=+4 | Growth EPS=+14.5% | Growth Revenue=+7.8%
[Analyst] Revisions Ratio: +1.00 (5 Up / 0 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 2.4% (Discount Rate 8.7% - Earnings Yield 6.4%)
[Growth] Growth Spread = +11.8% (Analyst 14.1% - Implied 2.4%)