HFC
HollyFrontier Corp
Price:  
36.39 
USD
Volume:  
4,785,004.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HFC Intrinsic Value

32.20 %
Upside

As of 2024-02-23, 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

36.39 USD
Stock Price
48.12 USD
Intrinsic Value
Intrinsic Value Details

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) 18.12 - 38.74 28.73 -21.0%
DCF (EBITDA 10y) 25.66 - 48.28 36.49 0.3%
Fair Value 24.94 - 24.94 24.94 -31.46%
P/E 17.28 - 26.01 18.49 -49.2%
EV/EBITDA 11.70 - 36.59 20.88 -42.6%
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%