Halliburton Intrinsic
Value
As of 2024-09-14, the Intrinsic Value of Halliburton Co (HAL) is
45.63 USD. This Halliburton valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.87 USD, the upside of Halliburton Co is
%.
The range of the Intrinsic Value is 36.68 - 59.87 USD
45.63 USD
Intrinsic Value
Halliburton Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.68 - 59.87 |
45.63 |
63.7% |
| DCF (Growth 10y) |
45.74 - 73.08 |
56.33 |
102.1% |
| DCF (EBITDA 5y) |
23.60 - 43.30 |
31.05 |
11.4% |
| DCF (EBITDA 10y) |
34.36 - 56.58 |
42.79 |
53.5% |
| Fair Value |
15.25 - 15.25 |
15.25 |
-45.29% |
| P/E |
30.13 - 43.97 |
35.74 |
28.3% |
| EV/EBITDA |
13.22 - 37.68 |
25.84 |
-7.3% |
| EPV |
23.29 - 33.95 |
28.62 |
2.7% |
| DDM - Stable |
19.43 - 40.62 |
30.03 |
7.7% |
| DDM - Multi |
25.31 - 41.99 |
31.65 |
13.6% |
Halliburton Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,604.47 |
| Beta |
0.53 |
| Outstanding shares (mil) |
882.83 |
| Enterprise Value (mil) |
30,104.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.37% |
| Cost of Debt |
5.02% |
| WACC |
8.13% |