The Discounted Cash Flow (DCF) valuation of Hawaiian Electric Industries Inc (HE) is 25.75 USD. With the latest stock price at 10.20 USD, the upside of Hawaiian Electric Industries Inc based on DCF is 152.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.3% | 4.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.56 - 43.04 | 25.75 |
| Upside | 62.4% - 321.9% | 152.4% |