As of 2024-12-12, the Intrinsic Value of Highwoods Properties Inc (HIW) is
34.11 USD. This HIW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.65 USD, the upside of Highwoods Properties Inc is
11.30%.
The range of the Intrinsic Value is 10.04 - 142.17 USD
34.11 USD
Intrinsic Value
HIW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.04 - 142.17 |
34.11 |
11.3% |
| DCF (Growth 10y) |
15.57 - 151.24 |
40.47 |
32.0% |
| DCF (EBITDA 5y) |
34.16 - 50.51 |
43.62 |
42.3% |
| DCF (EBITDA 10y) |
34.11 - 57.06 |
46.14 |
50.5% |
| Fair Value |
18.44 - 18.44 |
18.44 |
-39.84% |
| P/E |
31.72 - 62.47 |
41.69 |
36.0% |
| EV/EBITDA |
27.33 - 51.25 |
42.97 |
40.2% |
| EPV |
14.14 - 35.84 |
24.99 |
-18.5% |
| DDM - Stable |
11.64 - 34.35 |
22.99 |
-25.0% |
| DDM - Multi |
17.43 - 35.20 |
22.85 |
-25.4% |
HIW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,249.51 |
| Beta |
0.93 |
| Outstanding shares (mil) |
106.02 |
| Enterprise Value (mil) |
6,521.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.86% |
| Cost of Debt |
5.74% |
| WACC |
6.58% |