HE
Hawaiian Electric Industries Inc
Price:  
12.81 
USD
Volume:  
9,352,437.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HE Intrinsic Value

%
Upside

As of 2024-07-18, the Intrinsic Value of Hawaiian Electric Industries Inc (HE) is 29.08 USD. This HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.81 USD, the upside of Hawaiian Electric Industries Inc is %.

The range of the Intrinsic Value is 18.49 - 46.33 USD

12.81 USD
Stock Price
29.08 USD
Intrinsic Value
Intrinsic Value Details

HE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.49 - 46.33 29.08 127.0%
DCF (Growth 10y) 24.53 - 53.29 35.50 177.1%
DCF (EBITDA 5y) 13.54 - 20.23 15.85 23.8%
DCF (EBITDA 10y) 19.56 - 28.05 22.78 77.9%
Fair Value 8.55 - 8.55 8.55 -33.28%
P/E 31.01 - 32.62 31.57 146.5%
EV/EBITDA 1.48 - 21.90 11.73 -8.4%
EPV (1.92) - 5.12 1.60 -87.5%
DDM - Stable 10.84 - 22.41 16.63 29.8%
DDM - Multi 13.34 - 21.48 16.46 28.5%

HE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,412.94
Beta 2.27
Outstanding shares (mil) 110.30
Enterprise Value (mil) 4,708.91
Market risk premium 4.60%
Cost of Equity 9.45%
Cost of Debt 4.31%
WACC 4.84%