HAYN
Haynes International Inc
Price:  
59.31 
USD
Volume:  
49,747.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAYN Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of Haynes International Inc (HAYN) is 71.47 USD. This HAYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.31 USD, the upside of Haynes International Inc is %.

The range of the Intrinsic Value is 45.26 - 159.61 USD

59.31 USD
Stock Price
71.47 USD
Intrinsic Value
Intrinsic Value Details

HAYN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.26 - 159.61 71.47 20.5%
DCF (Growth 10y) 90.79 - 305.76 140.27 136.5%
DCF (EBITDA 5y) 46.37 - 58.71 54.77 -7.7%
DCF (EBITDA 10y) 73.44 - 98.68 88.08 48.5%
Fair Value 74.63 - 74.63 74.63 25.84%
P/E 37.85 - 61.78 49.49 -16.6%
EV/EBITDA 20.63 - 55.14 33.01 -44.3%
EPV 21.18 - 32.69 26.93 -54.6%
DDM - Stable 33.21 - 119.29 76.25 28.6%
DDM - Multi 97.16 - 264.80 141.41 138.4%

HAYN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 757.98
Beta 0.87
Outstanding shares (mil) 12.78
Enterprise Value (mil) 857.30
Market risk premium 4.60%
Cost of Equity 7.77%
Cost of Debt 8.95%
WACC 7.70%