As of 2024-12-14, the Intrinsic Value of Alexander & Baldwin Inc (Hawaii) (ALEX) is
22.81 USD. This ALEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.86 USD, the upside of Alexander & Baldwin Inc (Hawaii) is
20.90%.
The range of the Intrinsic Value is 12.57 - 63.48 USD
22.81 USD
Intrinsic Value
ALEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.57 - 63.48 |
22.81 |
20.9% |
| DCF (Growth 10y) |
14.85 - 66.10 |
25.22 |
33.7% |
| DCF (EBITDA 5y) |
12.26 - 14.69 |
13.33 |
-29.3% |
| DCF (EBITDA 10y) |
13.86 - 17.78 |
15.62 |
-17.2% |
| Fair Value |
13.83 - 13.83 |
13.83 |
-26.65% |
| P/E |
8.95 - 16.01 |
12.87 |
-31.8% |
| EV/EBITDA |
9.21 - 14.46 |
11.78 |
-37.5% |
| EPV |
0.68 - 2.92 |
1.80 |
-90.5% |
| DDM - Stable |
6.58 - 25.51 |
16.05 |
-14.9% |
| DDM - Multi |
11.91 - 32.16 |
16.97 |
-10.0% |
ALEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,369.80 |
| Beta |
0.36 |
| Outstanding shares (mil) |
72.63 |
| Enterprise Value (mil) |
1,810.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.42% |
| Cost of Debt |
5.04% |
| WACC |
6.78% |