Bank of Hawaii Corporation
Bear Case (25th pct.)
-37.6% vs price
Base Case (Median)
-17.8% vs price
Bull Case (75th pct.)
2.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $21.45 | -73.3% | High (40%) |
| PE Comparable | $59.64 | -25.7% | Medium (25%) |
| Growth Trajectory DCF | $112.21 | 39.8% | Medium (20%) |
| Graham Number | $72.29 | -9.9% | High (80%) |
Based on 4 out of 8 methods, BOH appears fairly valued at the current price of $80.25. The base case fair value of $65.97 implies 17.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.