As of 2024-12-13, the Intrinsic Value of Howard Hughes Corp (HHC) is
161.40 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
104.90%.
The range of the Intrinsic Value is 29.28 - 4,340.50 USD
161.40 USD
Intrinsic Value
HHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(63.39) - 816.30 |
(36.21) |
-146.0% |
| DCF (Growth 10y) |
29.28 - 4,340.50 |
161.40 |
104.9% |
| DCF (EBITDA 5y) |
222.66 - 482.27 |
365.33 |
363.8% |
| DCF (EBITDA 10y) |
296.86 - 815.48 |
541.31 |
587.3% |
| Fair Value |
59.36 - 59.36 |
59.36 |
-24.64% |
| P/E |
27.86 - 44.59 |
31.20 |
-60.4% |
| EV/EBITDA |
49.61 - 169.79 |
93.03 |
18.1% |
| EPV |
(133.86) - (188.68) |
(161.27) |
-304.8% |
| DDM - Stable |
23.86 - 123.22 |
73.54 |
-6.6% |
| DDM - Multi |
93.45 - 392.73 |
153.00 |
94.3% |
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 |
8.11% |
| Cost of Debt |
10.15% |
| WACC |
7.80% |