HII
Huntington Ingalls Industries Inc
Price:  
247.95 
USD
Volume:  
560,191.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HII Intrinsic Value

124.30 %
Upside

What is the intrinsic value of HII?

As of 2025-07-09, the Intrinsic Value of Huntington Ingalls Industries Inc (HII) is 556.18 USD. This HII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 247.95 USD, the upside of Huntington Ingalls Industries Inc is 124.30%.

The range of the Intrinsic Value is 368.08 - 1,064.06 USD

Is HII undervalued or overvalued?

Based on its market price of 247.95 USD and our intrinsic valuation, Huntington Ingalls Industries Inc (HII) is undervalued by 124.30%.

247.95 USD
Stock Price
556.18 USD
Intrinsic Value
Intrinsic Value Details

HII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 368.08 - 1,064.06 556.18 124.3%
DCF (Growth 10y) 472.89 - 1,255.94 686.18 176.7%
DCF (EBITDA 5y) 418.18 - 662.07 505.07 103.7%
DCF (EBITDA 10y) 500.28 - 798.90 609.69 145.9%
Fair Value 69.57 - 69.57 69.57 -71.94%
P/E 515.39 - 628.50 610.49 146.2%
EV/EBITDA 246.91 - 434.15 318.10 28.3%
EPV 55.07 - 100.15 77.61 -68.7%
DDM - Stable 119.78 - 363.54 241.66 -2.5%
DDM - Multi 309.56 - 715.53 430.55 73.6%

HII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,729.56
Beta 0.82
Outstanding shares (mil) 39.24
Enterprise Value (mil) 12,764.56
Market risk premium 4.60%
Cost of Equity 8.79%
Cost of Debt 4.47%
WACC 7.56%