As of 2025-05-23, 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
Based on its market price of 36.39 USD and our intrinsic valuation, HollyFrontier Corp (HFC) is undervalued by 32.20%.
| 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) | 33.48 - 72.54 | 46.20 | 27.0% |
| DCF (EBITDA 10y) | 37.05 - 77.23 | 50.40 | 38.5% |
| Fair Value | 24.94 - 24.94 | 24.94 | -31.46% |
| P/E | 25.17 - 55.40 | 36.64 | 0.7% |
| EV/EBITDA | 27.72 - 86.58 | 43.76 | 20.3% |
| 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% |
| 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% |