HI
Hillenbrand Inc
Price:  
22.71 
USD
Volume:  
325,996.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HI Intrinsic Value

64.80 %
Upside

What is the intrinsic value of HI?

As of 2025-07-05, the Intrinsic Value of Hillenbrand Inc (HI) is 37.43 USD. This HI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.71 USD, the upside of Hillenbrand Inc is 64.80%.

The range of the Intrinsic Value is 21.77 - 75.11 USD

Is HI undervalued or overvalued?

Based on its market price of 22.71 USD and our intrinsic valuation, Hillenbrand Inc (HI) is undervalued by 64.80%.

22.71 USD
Stock Price
37.43 USD
Intrinsic Value
Intrinsic Value Details

HI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.77 - 75.11 37.43 64.8%
DCF (Growth 10y) 30.98 - 89.25 48.20 112.3%
DCF (EBITDA 5y) 21.46 - 28.12 24.40 7.5%
DCF (EBITDA 10y) 33.00 - 44.25 38.03 67.5%
Fair Value -95.49 - -95.49 -95.49 -520.49%
P/E (86.86) - (91.06) (91.20) -501.6%
EV/EBITDA (4.85) - 116.05 53.47 135.4%
EPV 77.29 - 102.48 89.88 295.8%
DDM - Stable (21.00) - (47.51) (34.25) -250.8%
DDM - Multi 7.63 - 13.83 9.88 -56.5%

HI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,599.92
Beta 1.70
Outstanding shares (mil) 70.45
Enterprise Value (mil) 3,058.22
Market risk premium 4.60%
Cost of Equity 12.98%
Cost of Debt 5.21%
WACC 7.48%