HES
Hess Corp
Price:  
132.37 
USD
Volume:  
962,117.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hess Intrinsic Value

33.10 %
Upside

What is the intrinsic value of Hess?

As of 2025-05-11, the Intrinsic Value of Hess Corp (HES) is 176.14 USD. This Hess valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.37 USD, the upside of Hess Corp is 33.10%.

The range of the Intrinsic Value is 122.79 - 304.40 USD

Is Hess undervalued or overvalued?

Based on its market price of 132.37 USD and our intrinsic valuation, Hess Corp (HES) is undervalued by 33.10%.

132.37 USD
Stock Price
176.14 USD
Intrinsic Value
Intrinsic Value Details

Hess Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 122.79 - 304.40 176.14 33.1%
DCF (Growth 10y) 132.06 - 300.04 181.83 37.4%
DCF (EBITDA 5y) 84.17 - 105.58 92.03 -30.5%
DCF (EBITDA 10y) 104.09 - 133.01 115.59 -12.7%
Fair Value 36.00 - 36.00 36.00 -72.80%
P/E 86.83 - 119.02 95.97 -27.5%
EV/EBITDA 52.62 - 103.89 72.88 -44.9%
EPV 86.30 - 117.40 101.85 -23.1%
DDM - Stable 65.11 - 183.94 124.52 -5.9%
DDM - Multi 93.51 - 200.37 126.97 -4.1%

Hess Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,943.36
Beta 0.74
Outstanding shares (mil) 309.31
Enterprise Value (mil) 48,424.36
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 4.93%
WACC 7.72%