As of 2024-12-15, the Intrinsic Value of Harley-Davidson Inc (HOG) is
40.30 USD. This HOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.59 USD, the upside of Harley-Davidson Inc is
23.60%.
The range of the Intrinsic Value is 18.48 - 88.16 USD
40.30 USD
Intrinsic Value
HOG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.48 - 88.16 |
40.30 |
23.6% |
| DCF (Growth 10y) |
25.65 - 99.26 |
48.81 |
49.8% |
| DCF (EBITDA 5y) |
17.35 - 35.79 |
26.61 |
-18.3% |
| DCF (EBITDA 10y) |
24.03 - 49.82 |
36.17 |
11.0% |
| Fair Value |
117.42 - 117.42 |
117.42 |
260.30% |
| P/E |
45.86 - 85.11 |
67.04 |
105.7% |
| EV/EBITDA |
3.37 - 31.15 |
18.82 |
-42.3% |
| EPV |
32.97 - 81.33 |
57.15 |
75.4% |
| DDM - Stable |
28.63 - 64.70 |
46.66 |
43.2% |
| DDM - Multi |
37.05 - 67.07 |
47.90 |
47.0% |
HOG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,149.68 |
| Beta |
0.72 |
| Outstanding shares (mil) |
127.33 |
| Enterprise Value (mil) |
9,704.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.01% |
| Cost of Debt |
5.74% |
| WACC |
6.53% |