HII
Huntington Ingalls Industries Inc
Price:  
256.20 
USD
Volume:  
226,862.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HII Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of Huntington Ingalls Industries Inc (HII) is 275.83 USD. This HII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 256.20 USD, the upside of Huntington Ingalls Industries Inc is %.

The range of the Intrinsic Value is 185.61 - 492.00 USD

256.20 USD
Stock Price
275.83 USD
Intrinsic Value
Intrinsic Value Details

HII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 185.61 - 492.00 275.83 7.7%
DCF (Growth 10y) 238.40 - 579.65 339.65 32.6%
DCF (EBITDA 5y) 272.87 - 511.55 381.69 49.0%
DCF (EBITDA 10y) 304.32 - 569.06 420.85 64.3%
Fair Value 89.40 - 89.40 89.40 -65.11%
P/E 402.40 - 631.87 500.20 95.2%
EV/EBITDA 281.57 - 525.87 372.52 45.4%
EPV 40.23 - 72.21 56.22 -78.1%
DDM - Stable 148.49 - 424.94 286.72 11.9%
DDM - Multi 193.11 - 421.24 263.91 3.0%

HII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,101.97
Beta 1.19
Outstanding shares (mil) 39.43
Enterprise Value (mil) 12,529.97
Market risk premium 4.60%
Cost of Equity 9.11%
Cost of Debt 4.77%
WACC 8.09%