HES
Hess Corp
Price:  
141.07 
USD
Volume:  
1,410,703.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hess Intrinsic Value

25.00 %
Upside

As of 2024-12-14, the Intrinsic Value of Hess Corp (HES) is 176.28 USD. This Hess valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.07 USD, the upside of Hess Corp is 25.00%.

The range of the Intrinsic Value is 106.66 - 441.62 USD

141.07 USD
Stock Price
176.28 USD
Intrinsic Value
Intrinsic Value Details

Hess Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 106.66 - 441.62 176.28 25.0%
DCF (Growth 10y) 117.01 - 438.92 184.33 30.7%
DCF (EBITDA 5y) 65.16 - 87.94 75.44 -46.5%
DCF (EBITDA 10y) 83.84 - 113.90 97.29 -31.0%
Fair Value 42.84 - 42.84 42.84 -69.63%
P/E 64.12 - 116.70 93.64 -33.6%
EV/EBITDA 53.49 - 90.18 68.09 -51.7%
EPV 80.01 - 111.28 95.64 -32.2%
DDM - Stable 101.30 - 409.49 255.39 81.0%
DDM - Multi 83.73 - 256.47 125.44 -11.1%

Hess Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43,466.49
Beta 0.63
Outstanding shares (mil) 308.12
Enterprise Value (mil) 50,336.49
Market risk premium 4.60%
Cost of Equity 7.40%
Cost of Debt 5.13%
WACC 6.74%