HE
Hawaiian Electric Industries Inc
Price:  
11.95 
USD
Volume:  
3,689,333.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HE Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Hawaiian Electric Industries Inc (HE) is 24.94 USD. This HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.95 USD, the upside of Hawaiian Electric Industries Inc is %.

The range of the Intrinsic Value is 15.77 - 39.52 USD

11.95 USD
Stock Price
24.94 USD
Intrinsic Value
Intrinsic Value Details

HE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.77 - 39.52 24.94 108.7%
DCF (Growth 10y) 25.28 - 52.36 35.78 199.4%
DCF (EBITDA 5y) 15.92 - 21.48 19.16 60.3%
DCF (EBITDA 10y) 23.31 - 31.40 27.67 131.6%
Fair Value 9.13 - 9.13 9.13 -23.57%
P/E 28.32 - 31.53 29.70 148.5%
EV/EBITDA 1.56 - 24.57 12.85 7.5%
EPV (7.86) - (2.51) (5.18) -143.4%
DDM - Stable 10.88 - 21.62 16.25 36.0%
DDM - Multi 15.69 - 23.44 18.74 56.9%

HE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,315.93
Beta 2.49
Outstanding shares (mil) 110.12
Enterprise Value (mil) 4,465.93
Market risk premium 4.60%
Cost of Equity 10.18%
Cost of Debt 4.31%
WACC 5.39%