As of 2025-05-05, the Intrinsic Value of Howard Hughes Corp (HHC) is 155.58 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 97.50%.
The range of the Intrinsic Value is 24.96 - 4,423.84 USD
Based on its market price of 78.76 USD and our intrinsic valuation, Howard Hughes Corp (HHC) is undervalued by 97.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (64.25) - 823.31 | (37.60) | -147.7% |
| DCF (Growth 10y) | 24.96 - 4,423.84 | 155.58 | 97.5% |
| DCF (EBITDA 5y) | 87.80 - 223.52 | 117.07 | 48.6% |
| DCF (EBITDA 10y) | 141.99 - 433.75 | 218.98 | 178.0% |
| Fair Value | 59.36 - 59.36 | 59.36 | -24.64% |
| P/E | 17.19 - 42.26 | 27.96 | -64.5% |
| EV/EBITDA | (11.17) - 103.55 | 40.61 | -48.4% |
| EPV | (132.98) - (193.64) | (163.31) | -307.4% |
| DDM - Stable | 22.25 - 146.63 | 84.44 | 7.2% |
| DDM - Multi | 86.31 - 474.63 | 149.48 | 89.8% |
| 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 | 8.10% |
| Cost of Debt | 10.15% |
| WACC | 7.80% |