US · EWBC
East West Bancorp, Inc.
- Sector
- Financial Services · Banks - Diversified
- Headquarters
- Pasadena, CA 91101
- Website
- eastwestbank.com
Price · as of 2025-12-31
$125.82
Market cap 15.06B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.20 | -59.31% |
| Intrinsic Value(DCF) | $125.92 | +0.08% |
| Graham-Dodd Method(GD) | $72.66 | -42.25% |
| Graham Formula(GF) | $120.07 | -4.57% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.56 | $47.80 | $13.63 | $18.63 | $10.37 |
| 2012 | $19.04 | $45.05 | $26.78 | $17.60 | $10.09 |
| 2013 | $28.21 | $42.47 | $24.63 | $16.01 | $5.11 |
| 2014 | $31.82 | $47.98 | $25.22 | $17.92 | $58.55 |
| 2015 | $26.01 | $37.23 | $28.33 | $19.76 | $42.22 |
| 2016 | $44.61 | $38.96 | $33.88 | $23.45 | $43.84 |
| 2017 | $56.19 | $44.14 | $35.79 | $28.72 | $76.01 |
| 2018 | $43.73 | $38.70 | $45.11 | $38.57 | $143.58 |
| 2019 | $31.59 | $27.52 | $59.90 | $38.46 | $101.47 |
| 2020 | $68.76 | $38.49 | $54.00 | $37.02 | $0.00 |
| 2021 | $68.80 | $40.52 | $79.84 | $48.69 | $73.60 |
| 2022 | $57.59 | $45.26 | $85.49 | $54.72 | $350.45 |
| 2023 | $72.97 | $64.00 | $2,111.58 | $57.90 | $476.01 |
| 2024 | $86.80 | $50.53 | $1,440.47 | $60.89 | $177.39 |
| 2025 | $110.91 | $51.20 | $447.97 | $72.66 | $120.06 |
AI valuation
Our deep-learning model estimates East West Bancorp, Inc.'s (EWBC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.20
- Current price
- $125.82
- AI upside
- -59.31%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$125.92
+0.08% upside
Graham-Dodd
$72.66
-42.25% upside
Graham Formula
$120.07
-4.57% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EWBC | East West Bancorp, Inc. | $125.82 | 15.06B | -59% | 0% | -42% | -5% | 11.58 | 1.72 | 3.27 | 0.61 | 81.03 | 1.82 | 60.10% | 37.44% | 28.27% | 15.94% | 341.69% | 1.69% | 0.37 | 1.01 | 0.43 | 0.43 | -0.44 | 1429.00% | 463.00% | -4795.00% | 4.79% | 0.02 | 186.23% | 2.18% | 25.20% | 2.93% | 0.70 | 1.68 | 0.26 | -0.08 |
| AEG | Aegon Ltd. | $7.50 | 11.36B | +109% | +560% | -65% | +201% | 15.96 | 1.15 | 0.54 | -67.18 | — | 1.22 | 100.00% | 3.37% | 3.52% | 7.89% | -3.69% | 0.21% | 0.54 | 109.50 | 4.14 | 8.47 | 2.40 | -35000.00% | 5040.00% | -1101.00% | 6.75% | 0.10 | -3.99% | 4.95% | 78.90% | 13.73% | -64.93 | -60.00 | -2.19 | 0.19 |
| ARCC | Ares Capital Corporation | $18.62 | 13.37B | +77% | -59% | +29% | +294% | 9.38 | 0.93 | 4.22 | 12.93 | — | 0.93 | 75.68% | 69.67% | 41.30% | 10.23% | 7.29% | 4.76% | 1.12 | 3.40 | 1.71 | 1.71 | 6.88 | -2377.00% | 3287.00% | -1092.00% | 8.61% | 1.28 | 4.09% | 2.02% | 18.90% | 2.02% | 12.93 | 24.81 | 9.01 | 0.87 |
| BSAC | Banco Santander-Chile | $33.91 | 15.98B | -18% | -27% | -35% | — | 14.17 | 3.16 | 6.47 | — | 60.57 | 3.23 | 100.00% | 59.43% | 45.67% | 21.12% | 9.04% | 1.54% | 2.18 | — | — | — | — | 2340.00% | -5297.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 8.76% | 16.95 | — | 10.07 | 0.29 |
| CIB | Grupo Cibest S.A. | $67.88 | 17.65B | -8% | +103% | -77% | -67% | 5.01 | 0.73 | 0.74 | 3.25 | 203.30 | 0.94 | 52.28% | 20.41% | 14.61% | 15.60% | 16.34% | 1.78% | 0.69 | 0.58 | 0.21 | 0.20 | 0.29 | 247.00% | -502.00% | -10959.00% | -5.03% | 0.00 | -4.12% | 10.65% | 53.40% | 10.65% | 3.63 | -19.77 | 0.74 | -0.37 |
| FHN | First Horizon Corporation | $23.79 | 11.71B | +134% | +2% | -36% | -24% | 12.07 | 1.34 | 2.38 | 8.84 | 31.56 | 1.64 | 67.32% | 25.70% | 19.72% | 11.13% | 15.06% | 1.18% | 0.52 | 0.82 | 0.96 | 0.95 | 2.70 | 3824.00% | 97.00% | -4869.00% | 5.29% | 0.01 | 9.46% | 2.65% | 31.90% | 10.39% | 9.22 | 18.81 | 2.37 | 0.25 |
| FITB | Fifth Third Bancorp | $49.47 | 32.7B | -4% | -28% | -64% | -48% | 13.13 | 1.52 | 2.57 | 6.99 | 103.07 | 1.98 | 65.29% | 24.95% | 19.61% | 12.19% | -78.12% | 1.18% | 0.67 | 0.82 | 0.82 | 0.82 | 3.05 | 1274.00% | -140.00% | -4776.00% | 3.80% | 0.01 | -38.98% | 3.51% | 46.10% | 21.08% | 7.87 | 20.06 | 1.96 | 0.20 |
| MET | MetLife, Inc. | $72.07 | 47.49B | +5% | -2% | -26% | +26% | 14.41 | 1.71 | 0.63 | 8.04 | — | 2.59 | 36.36% | 6.05% | 4.38% | 12.10% | -23.70% | 0.48% | 0.68 | 4.39 | — | — | -0.47 | -1919.00% | 1022.00% | -8121.00% | 5.83% | — | -19.78% | 0.00% | 0.00% | 2.77% | 9.87 | 16.20 | 0.60 | 0.38 |
| RF | Regions Financial Corpora… | $27.83 | 24.4B | +29% | +4% | -63% | -6% | 11.35 | 1.29 | 2.55 | -3.25 | 60.86 | 1.86 | 74.64% | 28.55% | 22.44% | 11.68% | -17.73% | 1.36% | 0.26 | 1.32 | 0.30 | 0.30 | -2.15 | 1865.00% | 251.00% | 5021.00% | 8.91% | 0.02 | -17.93% | 4.10% | 46.50% | 17.26% | -3.32 | -4.18 | -0.95 | -0.38 |
| WF | Woori Financial Group Inc… | $75.06 | 18.29B | +42% | -25% | +37% | +1,928% | 3.58 | 0.33 | 0.44 | 4.48 | 16.09 | 0.35 | 42.38% | 16.40% | 11.98% | 9.65% | 7.34% | 0.62% | 2.46 | 0.32 | 0.22 | 0.22 | 10.50 | 2227.00% | 17108.00% | -63236.00% | -57.55% | -0.02 | -15.14% | 7.73% | 27.70% | 8.93% | 5.71 | -3.69 | 0.94 | -0.51 |
About East West Bancorp, Inc.
East West Bancorp, Inc. operates as the bank holding company for East West Bank that provides a range of personal and commercial banking services to businesses and individuals. It operates through three segments: Consumer and Business Banking, Commercial Banking, and Other. The company accepts various deposit products, such as personal and business checking and savings accounts, money market, and time deposits. Its loan products include mortgage and home equity, commercial and residential real estate, working capital lines of credit, construction, trade finance, letters of credit, commercial business, affordable housing loans, asset-based lending, asset-backed finance, project finance, and equipment financing, as well as financing services to clients needing a financial bridge to facilitate their business transactions between the United States and China. The company also provides various wealth management, treasury management, foreign exchange, and interest rate and commodity risk hedging services; and mobile and online banking services. As of January 27, 2022, it operated approximately 120 locations in the United States and China; full-service branches in Hong Kong, Shanghai, Shantou, and Shenzhen; and representative offices in Beijing, Chongqing, Guangzhou, Taipei, and Xiamen. East West Bancorp, Inc. was incorporated in 1998 and is headquartered in Pasadena, California.
- CEO
- Christopher J. Del Moral-Niles
- Employees
- 3.1K
- Beta
- 0.89
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($125.92 ÷ $125.82) − 1 = +0.08% (DCF, example).