Central Pacific Financial Corp.

CPF US Financials Regional Banks
S&P 600
$37.83
+0.21%
Delayed · cached 15 min

Fair value analysis

CPF
Central Pacific Financial Corp.
FinancialsRegional Banks
$37.83
Close used for this calculation
$54.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability19/25
Returns11/25
Balance Sheet19/25
Efficiency18/25
Growth14/25
Strong
Quality radar
67Prof.19/25Ret.11/25Eff.18/25B.Sht19/25Growth14/25

Consensus fair value

$54.53
Below FV
▲ +44.1% against the close used
Model range $26.74 – $67.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$26.74Fair value$54.53Bull$67.63
FairClose
52-week traded range
52W low $27.5952W high $39.99

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Central Pacific Financial Corp. closed at $37.83, 30.6% below the consensus fair value of $54.53 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 13.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$67.63
+78.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$38.29
+1.2%
√(22.5 × EPS × BVPS)
EPS=2.86, BVPS=22.79
P/E Fair Value
$57.20
+51.2%
EPS × 20x (sector P/E)
EPS=2.86, Sector P/E=20x
Peter Lynch (PEG)
$26.74
-29.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.86, g=9.4%
EV/EBITDA
$57.09
+50.9%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=105.38M
Dividend Discount (DDM)
$58.83
+55.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.09, r=10%, g=8%
Book Value (P/B)
$39.82
+5.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.79, ROE=13%, g=6%, r=10%
Reverse DCF
$37.83
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 9.4%
Margin of Safety
$40.78
+7.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=54.37, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.