As of 2024-12-12, the Intrinsic Value of Haynes International Inc (HAYN) is
116.13 USD. This HAYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 60.99 USD, the upside of Haynes International Inc is
90.40%.
The range of the Intrinsic Value is 74.85 - 257.50 USD
116.13 USD
Intrinsic Value
HAYN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.85 - 257.50 |
116.13 |
90.4% |
| DCF (Growth 10y) |
101.34 - 330.47 |
153.44 |
151.6% |
| DCF (EBITDA 5y) |
45.12 - 64.96 |
54.45 |
-10.7% |
| DCF (EBITDA 10y) |
64.76 - 92.68 |
77.43 |
27.0% |
| Fair Value |
73.26 - 73.26 |
73.26 |
20.11% |
| P/E |
27.90 - 42.59 |
33.62 |
-44.9% |
| EV/EBITDA |
19.27 - 34.44 |
28.06 |
-54.0% |
| EPV |
24.15 - 37.50 |
30.83 |
-49.5% |
| DDM - Stable |
33.39 - 122.97 |
78.18 |
28.2% |
| DDM - Multi |
84.58 - 235.36 |
123.64 |
102.7% |
HAYN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
780.06 |
| Beta |
0.19 |
| Outstanding shares (mil) |
12.79 |
| Enterprise Value (mil) |
866.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.14% |
| Cost of Debt |
8.79% |
| WACC |
7.14% |