As of 2024-07-27, the Intrinsic Value of Hess Corp (HES) is
163.38 USD. This Hess valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 150.25 USD, the upside of Hess Corp is
%.
The range of the Intrinsic Value is 100.12 - 382.98 USD
163.38 USD
Intrinsic Value
Hess Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
100.12 - 382.98 |
163.38 |
8.7% |
| DCF (Growth 10y) |
117.67 - 407.55 |
182.91 |
21.7% |
| DCF (EBITDA 5y) |
69.67 - 89.38 |
76.52 |
-49.1% |
| DCF (EBITDA 10y) |
88.42 - 115.91 |
98.92 |
-34.2% |
| Fair Value |
32.59 - 32.59 |
32.59 |
-78.31% |
| P/E |
49.34 - 77.42 |
62.94 |
-58.1% |
| EV/EBITDA |
48.46 - 76.25 |
58.95 |
-60.8% |
| EPV |
83.74 - 117.64 |
100.69 |
-33.0% |
| DDM - Stable |
77.39 - 312.23 |
194.81 |
29.7% |
| DDM - Multi |
87.60 - 267.70 |
131.17 |
-12.7% |
Hess Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
46,293.53 |
| Beta |
0.54 |
| Outstanding shares (mil) |
308.11 |
| Enterprise Value (mil) |
53,735.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.89% |
| Cost of Debt |
5.37% |
| WACC |
6.37% |