As of 2024-12-12, the Intrinsic Value of Hillenbrand Inc (HI) is
45.50 USD. This HI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.36 USD, the upside of Hillenbrand Inc is
36.40%.
The range of the Intrinsic Value is 25.17 - 97.69 USD
45.50 USD
Intrinsic Value
HI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.17 - 97.69 |
45.50 |
36.4% |
| DCF (Growth 10y) |
45.15 - 140.02 |
71.89 |
115.5% |
| DCF (EBITDA 5y) |
25.26 - 38.13 |
31.46 |
-5.7% |
| DCF (EBITDA 10y) |
49.29 - 72.58 |
60.21 |
80.5% |
| Fair Value |
-75.22 - -75.22 |
-75.22 |
-325.47% |
| P/E |
(71.13) - (71.73) |
(70.70) |
-311.9% |
| EV/EBITDA |
(6.38) - 58.02 |
24.30 |
-27.2% |
| EPV |
75.62 - 103.54 |
89.58 |
168.5% |
| DDM - Stable |
(20.54) - (52.51) |
(36.53) |
-209.5% |
| DDM - Multi |
12.67 - 26.15 |
17.18 |
-48.5% |
HI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,342.87 |
| Beta |
0.80 |
| Outstanding shares (mil) |
70.23 |
| Enterprise Value (mil) |
4,036.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.70% |
| Cost of Debt |
5.78% |
| WACC |
7.31% |