As of 2025-08-07, the Intrinsic Value of Hennessy Advisors Inc (HNNA) is 36.84 USD. This HNNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.63 USD, the upside of Hennessy Advisors Inc is 191.70%.
The range of the Intrinsic Value is 23.45 - 122.04 USD
Based on its market price of 12.63 USD and our intrinsic valuation, Hennessy Advisors Inc (HNNA) is undervalued by 191.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.45 - 122.04 | 36.84 | 191.7% |
| DCF (Growth 10y) | 23.65 - 113.03 | 35.87 | 184.0% |
| DCF (EBITDA 5y) | 14.17 - 17.52 | 15.48 | 22.6% |
| DCF (EBITDA 10y) | 16.17 - 20.21 | 17.80 | 40.9% |
| Fair Value | 6.27 - 6.27 | 6.27 | -50.33% |
| P/E | 7.26 - 14.13 | 11.10 | -12.1% |
| EV/EBITDA | 12.90 - 17.89 | 14.61 | 15.7% |
| EPV | 13.47 - 17.16 | 15.32 | 21.3% |
| DDM - Stable | 14.42 - 77.04 | 45.73 | 262.1% |
| DDM - Multi | 13.57 - 54.52 | 21.52 | 70.4% |
| Market Cap (mil) | 98.39 |
| Beta | 0.05 |
| Outstanding shares (mil) | 7.79 |
| Enterprise Value (mil) | 70.47 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.65% |
| Cost of Debt | 4.93% |
| WACC | 6.47% |