As of 2024-12-15, the Intrinsic Value of Houghton Mifflin Harcourt Co (HMHC) is
25.77 USD. This HMHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.03 USD, the upside of Houghton Mifflin Harcourt Co is
22.60%.
The range of the Intrinsic Value is 16.19 - 75.79 USD
25.77 USD
Intrinsic Value
HMHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.19 - 75.79 |
25.77 |
22.6% |
| DCF (Growth 10y) |
20.03 - 89.73 |
31.32 |
48.9% |
| DCF (EBITDA 5y) |
12.90 - 19.03 |
16.00 |
-23.9% |
| DCF (EBITDA 10y) |
15.68 - 23.49 |
19.40 |
-7.7% |
| Fair Value |
0.77 - 0.77 |
0.77 |
-96.35% |
| P/E |
4.13 - 32.27 |
18.32 |
-12.9% |
| EV/EBITDA |
13.30 - 19.33 |
16.36 |
-22.2% |
| EPV |
7.44 - 10.42 |
8.93 |
-57.5% |
| DDM - Stable |
0.20 - 1.19 |
0.69 |
-96.7% |
| DDM - Multi |
9.54 - 45.13 |
15.88 |
-24.5% |
HMHC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,686.16 |
| Beta |
1.14 |
| Outstanding shares (mil) |
127.73 |
| Enterprise Value (mil) |
2,540.61 |
| Market risk premium |
4.24% |
| Cost of Equity |
6.98% |
| Cost of Debt |
6.84% |
| WACC |
6.92% |