As of 2024-12-11, 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 142.87 USD, the upside of Hess Corp is
23.40%.
The range of the Intrinsic Value is 106.66 - 441.62 USD
176.28 USD
Intrinsic Value
Hess Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.66 - 441.62 |
176.28 |
23.4% |
| DCF (Growth 10y) |
117.01 - 438.92 |
184.33 |
29.0% |
| DCF (EBITDA 5y) |
65.16 - 87.94 |
75.44 |
-47.2% |
| DCF (EBITDA 10y) |
83.84 - 113.90 |
97.29 |
-31.9% |
| Fair Value |
42.84 - 42.84 |
42.84 |
-70.01% |
| P/E |
64.12 - 117.04 |
93.64 |
-34.5% |
| EV/EBITDA |
53.49 - 90.18 |
68.09 |
-52.3% |
| EPV |
80.01 - 111.28 |
95.64 |
-33.1% |
| DDM - Stable |
101.30 - 409.49 |
255.39 |
78.8% |
| DDM - Multi |
83.73 - 256.47 |
125.44 |
-12.2% |
Hess Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44,021.11 |
| Beta |
0.63 |
| Outstanding shares (mil) |
308.12 |
| Enterprise Value (mil) |
50,891.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.40% |
| Cost of Debt |
5.13% |
| WACC |
6.74% |