As of 2023-11-28, the Intrinsic Value of Huntington Ingalls Industries Inc (HII) is
563.71 USD. This HII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 236.45 USD, the upside of Huntington Ingalls Industries Inc is
138.40%.
The range of the Intrinsic Value is 407.81 - 898.45 USD
563.71 USD
Intrinsic Value
HII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
407.81 - 898.45 |
563.71 |
138.4% |
| DCF (Growth 10y) |
574.58 - 1,182.00 |
768.86 |
225.2% |
| DCF (EBITDA 5y) |
502.90 - 639.54 |
550.67 |
132.9% |
| DCF (EBITDA 10y) |
659.03 - 868.14 |
738.07 |
212.1% |
| Fair Value |
137.11 - 137.11 |
137.11 |
-42.01% |
| P/E |
316.38 - 533.88 |
402.94 |
70.4% |
| EV/EBITDA |
272.43 - 419.35 |
317.38 |
34.2% |
| EPV |
45.01 - 71.29 |
58.15 |
-75.4% |
| DDM - Stable |
108.24 - 280.87 |
194.56 |
-17.7% |
| DDM - Multi |
353.56 - 691.93 |
465.85 |
97.0% |
HII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,427.26 |
| Beta |
0.97 |
| Outstanding shares (mil) |
39.87 |
| Enterprise Value (mil) |
11,786.26 |
| Market risk premium |
5.00% |
| Cost of Equity |
9.43% |
| Cost of Debt |
5.30% |
| WACC |
8.27% |