The Discounted Cash Flow (DCF) valuation of Alexander & Baldwin Inc (Hawaii) (ALEX) is 22.71 USD. With the latest stock price at 19.32 USD, the upside of Alexander & Baldwin Inc (Hawaii) based on DCF is 17.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 12.54 - 62.85 | 22.71 |
| Upside | -35.1% - 225.3% | 17.5% |