As of 2024-12-11, the Intrinsic Value of HollyFrontier Corp (HFC) is
48.12 USD. This HFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.39 USD, the upside of HollyFrontier Corp is
32.20%.
The range of the Intrinsic Value is 33.41 - 77.40 USD
48.12 USD
Intrinsic Value
HFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.41 - 77.40 |
48.12 |
32.2% |
| DCF (Growth 10y) |
37.49 - 82.73 |
52.70 |
44.8% |
| DCF (EBITDA 5y) |
30.23 - 49.75 |
37.47 |
3.0% |
| DCF (EBITDA 10y) |
34.64 - 57.71 |
43.45 |
19.4% |
| Fair Value |
24.94 - 24.94 |
24.94 |
-31.46% |
| P/E |
11.13 - 39.70 |
24.11 |
-33.7% |
| EV/EBITDA |
3.32 - 52.87 |
26.06 |
-28.4% |
| EPV |
132.05 - 222.08 |
177.07 |
386.6% |
| DDM - Stable |
34.33 - 91.48 |
62.90 |
72.9% |
| DDM - Multi |
23.14 - 51.93 |
32.45 |
-10.8% |
HFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,931.57 |
| Beta |
1.58 |
| Outstanding shares (mil) |
163.00 |
| Enterprise Value (mil) |
8,769.87 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.35% |
| Cost of Debt |
4.61% |
| WACC |
6.63% |