Halliburton Intrinsic
Value
As of 2025-02-18, the Intrinsic Value of Halliburton Co (HAL) is
41.84 USD. This Halliburton valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.16 USD, the upside of Halliburton Co is
60.00%.
The range of the Intrinsic Value is 33.74 - 54.74 USD
41.84 USD
Intrinsic Value
Halliburton Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
33.74 - 54.74 |
41.84 |
60.0% |
DCF (Growth 10y) |
40.88 - 64.73 |
50.13 |
91.6% |
DCF (EBITDA 5y) |
23.13 - 35.64 |
26.95 |
3.0% |
DCF (EBITDA 10y) |
31.63 - 46.28 |
36.52 |
39.6% |
Fair Value |
33.93 - 33.93 |
33.93 |
29.71% |
P/E |
26.19 - 40.04 |
30.79 |
17.7% |
EV/EBITDA |
21.89 - 119.15 |
57.35 |
119.2% |
EPV |
90.06 - 120.76 |
105.41 |
302.9% |
DDM - Stable |
19.25 - 40.22 |
29.74 |
13.7% |
DDM - Multi |
24.71 - 41.08 |
30.93 |
18.3% |
Halliburton Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
22,981.56 |
Beta |
0.79 |
Outstanding shares (mil) |
878.50 |
Enterprise Value (mil) |
27,904.56 |
Market risk premium |
4.60% |
Cost of Equity |
9.36% |
Cost of Debt |
5.00% |
WACC |
8.03% |