The Discounted Cash Flow (DCF) valuation of Hawaiian Holdings Inc (HA) is (83.18) USD. With the latest stock price at 18.00 USD, the upside of Hawaiian Holdings Inc based on DCF is -562.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (117.56) - (70.19) | (83.18) |
| Upside | -753.1% - -490.0% | -562.1% |