The Discounted Cash Flow (DCF) valuation of Hess Corp (HES) is 177.20 USD. With the latest stock price at 151.35 USD, the upside of Hess Corp based on DCF is 17.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 107.06 - 446.54 | 177.20 |
| Upside | -29.3% - 195.0% | 17.1% |