$176.15
Below FV▲ +36.4% against the close used
Model range $119.73 – $231.88
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$119.73Fair value$176.15Bull$231.88
FairClose
52-week traded range
52W low $94.3152W high $136.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
East West Bancorp closed at $129.17, 26.7% below the consensus fair value of $176.15 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$188.96
+46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$119.73
-7.3%
√(22.5 × EPS × BVPS)
EPS=9.52, BVPS=66.93 · outside Graham range (P/E 13.6, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
$190.40
+47.4%
EPS × 20x (sector P/E)
EPS=9.52, Sector P/E=20x
Peter Lynch (PEG)
$126.62
-2.0%
EPS × Growth% (PEG = 1 is fair)
EPS=9.52, g=13.3%
EV/EBITDA
$231.88
+79.5%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=1.94B
Dividend Discount (DDM)
$129.74
+0.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.4, r=10%, g=8%
Book Value (P/B)
$139.38
+7.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66.93, ROE=14.3%, g=6%, r=10%
Reverse DCF
$129.17
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 13.3%
Margin of Safety
$124.77
-3.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=166.36, 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.