Central Pacific Financial Corp Valuation – August 2018 $CPF

Company Profile (excerpt from Reuters): Central Pacific Financial Corp., incorporated on February 1, 1982, is a bank holding company. The Company’s principal business is to serve as a holding company for its bank subsidiary, Central Pacific Bank (the Bank). The Company’s segments include Banking Operations, Treasury and All Others. The Banking Operations segment includes construction and real estate development lending, commercial lending, residential mortgage lending, consumer lending, trust services, retail brokerage services and its retail branch offices, which provide a range of deposit and loan products, as well as various other banking services. The Treasury segment is responsible for managing the Company’s investment securities portfolio and wholesale funding activities. The All Others segment includes activities, such as electronic banking, data processing and management of Bank-owned properties. As of December 31, 2016, the Company, through the Bank and its subsidiaries, offered full-service commercial banking with 35 bank branches and 103 automated teller machines (ATMs) located throughout the state of Hawaii. The Company also offers wealth management products and services, such as non-deposit investment products, annuities, insurance, investment management, asset custody, and general consultation and planning services.

Downloadable PDF version of this valuation:

ModernGraham Valuation of CPF – August 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass all 6 of the following tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $817,252,932 Fail
2. Earnings Stability Positive EPS for 10 years prior Fail
3. Dividend Record Dividend Payments for 10 years prior Fail
4. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -101.43% Fail
5. Moderate PEmg Ratio PEmg < 20 18.10 Pass
6. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.72 Pass
Enterprising Investor; must pass all 3 of the following tests, or be suitable for the Defensive Investor.
1. Earnings Stability Positive EPS for 5 years prior Pass
2. Dividend Record Currently Pays Dividend Pass
3. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.54
MG Growth Estimate 15.00%
MG Value $59.11
Opinion Undervalued
MG Grade B
MG Value based on 3% Growth $22.26
MG Value based on 0% Growth $13.05
Market Implied Growth Rate 4.80%
Current Price $27.79
% of Intrinsic Value 47.01%

Central Pacific Financial Corp. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, insufficient earnings stability or growth over the last ten years, and the poor dividend history. The Enterprising Investor has no initial concerns. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $-9.3 in 2014 to an estimated $1.54 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 4.8% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Central Pacific Financial Corp. revealed the company was trading above its Graham Number of $26.4. The company pays a dividend of $0.7 per share, for a yield of 2.5%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 18.1, which was below the industry average of 19.62, which by some methods of valuation makes it one of the most undervalued stocks in its industry.

Central Pacific Financial Corp. performs fairly well in the ModernGraham grading system, scoring a B.

Stage 3: Information for Further Research

Graham Number $26.40
PEmg 18.10
PB Ratio 1.72
Dividend Yield 2.52%
TTM Dividend $0.70
Number of Consecutive Years of Dividend Growth 5

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2018
Long-Term Debt & Capital Lease Obligation $179,785,000
Total Assets $5,681,519,000
Intangible Assets $15,756,000
Total Liabilities $5,200,851,000
Shares Outstanding (Diluted Average) 29,715,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.86
Dec2017 $1.34
Dec2016 $1.50
Dec2015 $1.40
Dec2014 $1.07
Dec2013 $4.07
Dec2012 $1.13
Dec2011 $3.31
Dec2010 -$171.13
Dec2009 -$159.89
Dec2008 -$70.03
Dec2007 $2.76
Dec2006 $37.26
Dec2005 $34.51
Dec2004 $27.11
Dec2003 $30.01
Dec2002 $29.58
Dec2001 $24.94
Dec2000 $15.51
Dec1999 $12.18
Dec1998 $10.51

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.54
Dec2017 $1.54
Dec2016 $1.71
Dec2015 $1.94
Dec2014 -$9.30
Dec2013 -$31.16
Dec2012 -$58.95
Dec2011 -$85.66
Dec2010 -$110.84
Dec2009 -$64.15
Dec2008 -$8.75
Dec2007 $23.37
Dec2006 $33.02
Dec2005 $30.34
Dec2004 $27.32
Dec2003 $25.76
Dec2002 $21.94

Recommended Reading:

Other ModernGraham posts about the company

14 Best Stocks for Value Investors This Week – 2/11/17
Central Pacific Financial Corp Valuation – Initial Coverage $CPF

Other ModernGraham posts about related companies

Synovus Financial Corp Valuation – August 2018 $SNV
Columbia Banking System Inc Valuation – August 2018 $COLB
Canadian Imperial Bank of Commerce Valuation – July 2018 $TSE:CM
ServisFirst Bancshares Inc Valuation – July 2018 $SFBS
Cullen/Frost Bankers Inc Valuation – July 2018 $CFR
Signature Bank Valuation – July 2018 $SBNY
City Holding Co Valuation – July 2018 $CHCO
Southside Bancshares Inc Valuation – July 2018 $SBSI
Independent Bank Corp Valuation – July 2018 $INDB
Wells Fargo & Co Valuation – June 2018 $WFC


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.