HMHC
Houghton Mifflin Harcourt Co
Price:  
21.03 
USD
Volume:  
9,815,748.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HMHC Intrinsic Value

%
Upside

As of 2024-05-25, 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 %.

The range of the Intrinsic Value is 16.19 - 75.79 USD

21.03 USD
Stock Price
25.77 USD
Intrinsic Value
Intrinsic Value Details

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) 12.46 - 16.22 14.10 -33.0%
DCF (EBITDA 10y) 15.29 - 20.72 17.63 -16.1%
Fair Value 0.77 - 0.77 0.77 -96.35%
P/E 3.68 - 30.10 15.32 -27.2%
EV/EBITDA 12.23 - 16.56 14.41 -31.5%
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%