The Discounted Cash Flow (DCF) valuation of Alexander & Baldwin Inc (Hawaii) (ALEX) is 18.76 USD. With the latest stock price at 17.22 USD, the upside of Alexander & Baldwin Inc (Hawaii) based on DCF is 8.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 8.7% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.29 - 38.01 | 18.76 |
| Upside | -34.4% - 120.7% | 8.9% |