The Discounted Cash Flow (DCF) valuation of Hawaiian Electric Industries Inc (HE) is 13.85 USD. With the latest stock price at 9.80 USD, the upside of Hawaiian Electric Industries Inc based on DCF is 41.3%.
Based on the latest price of 9.80 USD and our DCF valuation, Hawaiian Electric Industries Inc (HE) is a buy. buying HE stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 4.8% | 4.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.85 - 21.91 | 13.85 |
| Upside | -9.7% - 123.6% | 41.3% |