As of 2024-12-14, the Intrinsic Value of Hawaiian Electric Industries Inc (HE) is
25.75 USD. This HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.20 USD, the upside of Hawaiian Electric Industries Inc is
152.40%.
The range of the Intrinsic Value is 16.56 - 43.04 USD
25.75 USD
Intrinsic Value
HE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.56 - 43.04 |
25.75 |
152.4% |
| DCF (Growth 10y) |
21.87 - 50.91 |
31.97 |
213.5% |
| DCF (EBITDA 5y) |
14.26 - 18.20 |
15.77 |
54.6% |
| DCF (EBITDA 10y) |
19.14 - 25.26 |
21.68 |
112.5% |
| Fair Value |
-37.89 - -37.89 |
-37.89 |
-471.50% |
| P/E |
(143.24) - 24.34 |
(68.17) |
-768.3% |
| EV/EBITDA |
6.37 - 18.29 |
12.17 |
19.3% |
| EPV |
2.89 - 9.96 |
6.42 |
-37.1% |
| DDM - Stable |
(58.86) - (168.35) |
(113.60) |
-1213.8% |
| DDM - Multi |
10.42 - 24.47 |
14.76 |
44.7% |
HE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,759.19 |
| Beta |
-1.39 |
| Outstanding shares (mil) |
172.47 |
| Enterprise Value (mil) |
4,397.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.03% |
| Cost of Debt |
4.25% |
| WACC |
4.55% |