Discounted Cash Flow
First Hawaiian, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $491.7m | $230.2m | $219.9m | 46.8% | $1.65 |
| 2017 | $528.8m (7.6%) | $183.7m (-20.2%) | $269.8m (22.7%) | 34.7% (-25.8%) | $1.32 (-20.0%) |
| 2018 | $745.3m (40.9%) | $264.4m (43.9%) | $351.4m (30.3%) | 35.5% (2.1%) | $1.93 (46.2%) |
| 2019 | $765.9m (2.8%) | $284.4m (7.6%) | $296.5m (-15.6%) | 37.1% (4.7%) | $2.14 (10.9%) |
| 2020 | $733.1m (-4.3%) | $185.8m (-34.7%) | $209.5m (-29.3%) | 25.3% (-31.8%) | $1.43 (-33.2%) |
| 2021 | $715.5m (-2.4%) | $265.7m (43.1%) | $417.1m (99.1%) | 37.1% (46.6%) | $2.06 (44.1%) |
| 2022 | $793.1m (10.8%) | $265.7m (-0.0%) | $417.3m (0.0%) | 33.5% (-9.8%) | $2.08 (1.0%) |
| 2023 | $836.9m (5.5%) | $235.0m (-11.6%) | $239.0m (-42.7%) | 28.1% (-16.2%) | $1.84 (-11.5%) |
| 2024 | $808.5m (-3.4%) | $230.1m (-2.1%) | $288.7m (20.8%) | 28.5% (1.4%) | $1.80 (-2.2%) |
| 2025 | $880.8m (8.9%) | $276.3m (20.0%) | $303.3m (5.0%) | 31.4% (10.2%) | $2.21 (22.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.