HES
Hess Corp
Price:  
154.41 
USD
Volume:  
1,670,300.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hess Intrinsic Value

%
Upside

As of 2024-07-18, the Intrinsic Value of Hess Corp (HES) is 178.26 USD. This Hess valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.41 USD, the upside of Hess Corp is %.

The range of the Intrinsic Value is 111.41 - 399.09 USD

154.41 USD
Stock Price
178.26 USD
Intrinsic Value
Intrinsic Value Details

Hess Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 111.41 - 399.09 178.26 15.4%
DCF (Growth 10y) 132.69 - 431.59 202.58 31.2%
DCF (EBITDA 5y) 77.18 - 97.49 85.04 -44.9%
DCF (EBITDA 10y) 98.74 - 127.21 110.38 -28.5%
Fair Value 32.59 - 32.59 32.59 -78.90%
P/E 53.17 - 79.77 66.74 -56.8%
EV/EBITDA 51.55 - 81.27 63.34 -59.0%
EPV 84.01 - 115.83 99.92 -35.3%
DDM - Stable 77.43 - 297.11 187.27 21.3%
DDM - Multi 95.64 - 277.91 141.43 -8.4%

Hess Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,575.27
Beta 0.53
Outstanding shares (mil) 308.11
Enterprise Value (mil) 55,017.27
Market risk premium 4.60%
Cost of Equity 6.93%
Cost of Debt 5.37%
WACC 6.40%