FHB — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($25.13)
DCF	$11.58	-53.9%
Graham Number	$33.65	+33.9%
Reverse DCF	—	—
DDM	$21.42	-14.7%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 15.5% / EPS: 36.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.03%

Computed WACC: 8.03%

Cost of equity (Re)8.24%(Rf 4.30% + β 0.72 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)97.53%

Debt weight (D/V)2.47%

Results

Intrinsic Value / share$11.58

Current Price$25.13

Upside / Downside-53.9%

Net Debt (used)-$1.42B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	28.5%	32.5%	36.5%	40.5%	44.5%
7.0%	$11.58	$11.58	$11.58	$11.58	$11.58
8.0%	$11.58	$11.58	$11.58	$11.58	$11.58
9.0%	$11.58	$11.58	$11.58	$11.58	$11.58
10.0%	$11.58	$11.58	$11.58	$11.58	$11.58
11.0%	$11.58	$11.58	$11.58	$11.58	$11.58

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $2.23

Book Value / share($)Yahoo: $22.57

Results

Graham Number$33.65

Current Price$25.13

Margin of Safety+33.9%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.03%

Terminal growth rate(%)

Computed WACC: 8.03%

Cost of equity (Re)8.24%(Rf 4.30% + β 0.72 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)97.53%

Debt weight (D/V)2.47%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$25.13

Implied Near-term FCF Growth—

Historical Revenue Growth15.5%

Historical Earnings Growth36.5%

Base FCF (TTM)—

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: $1.04

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$21.42

Current Price$25.13

Upside / Downside-14.7%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$1.42B

Results

Implied Equity Value / share$11.58

Current Price$25.13

Upside / Downside-53.9%

Implied EV$0

← Overview Financial Statements ← Companies