As of 2025-05-03, the Intrinsic Value of Huntington Ingalls Industries Inc (HII) is 202.77 USD. This HII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 230.02 USD, the upside of Huntington Ingalls Industries Inc is -11.80%.
The range of the Intrinsic Value is 133.66 - 364.52 USD
Based on its market price of 230.02 USD and our intrinsic valuation, Huntington Ingalls Industries Inc (HII) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 133.66 - 364.52 | 202.77 | -11.8% |
| DCF (Growth 10y) | 159.39 - 394.94 | 230.52 | 0.2% |
| DCF (EBITDA 5y) | 206.30 - 371.29 | 276.30 | 20.1% |
| DCF (EBITDA 10y) | 225.32 - 410.77 | 302.34 | 31.4% |
| Fair Value | 70.08 - 70.08 | 70.08 | -69.53% |
| P/E | 298.83 - 484.68 | 386.74 | 68.1% |
| EV/EBITDA | 226.29 - 409.89 | 310.28 | 34.9% |
| EPV | 62.45 - 100.55 | 81.50 | -64.6% |
| DDM - Stable | 106.48 - 282.92 | 194.70 | -15.4% |
| DDM - Multi | 136.19 - 272.97 | 180.87 | -21.4% |
| Market Cap (mil) | 9,025.98 |
| Beta | 0.92 |
| Outstanding shares (mil) | 39.24 |
| Enterprise Value (mil) | 11,397.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.84% |
| Cost of Debt | 4.47% |
| WACC | 8.23% |