HHC
Howard Hughes Corp
Price:  
78.76 
USD
Volume:  
113,923.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HHC Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Howard Hughes Corp (HHC) is 172.95 USD. This HHC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 78.76 USD, the upside of Howard Hughes Corp is %.

The range of the Intrinsic Value is 34.20 - 4,433.98 USD

78.76 USD
Stock Price
172.95 USD
Intrinsic Value
Intrinsic Value Details

HHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (62.42) - 824.15 (34.19) -143.4%
DCF (Growth 10y) 34.20 - 4,433.98 172.95 119.6%
DCF (EBITDA 5y) 182.42 - 348.48 278.89 254.1%
DCF (EBITDA 10y) 255.27 - 623.97 435.29 452.7%
Fair Value 59.36 - 59.36 59.36 -24.64%
P/E 27.04 - 38.56 32.13 -59.2%
EV/EBITDA 30.02 - 151.28 67.14 -14.7%
EPV (134.85) - (194.27) (164.56) -308.9%
DDM - Stable 30.23 - 150.05 90.14 14.4%
DDM - Multi 121.92 - 486.63 196.88 150.0%

HHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,946.10
Beta 1.20
Outstanding shares (mil) 50.10
Enterprise Value (mil) 8,502.44
Market risk premium 4.60%
Cost of Equity 7.09%
Cost of Debt 10.67%
WACC 7.55%