HOG
Harley-Davidson Inc
Price:  
35.21 
USD
Volume:  
779,820.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HOG Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Harley-Davidson Inc (HOG) is 44.99 USD. This HOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.21 USD, the upside of Harley-Davidson Inc is %.

The range of the Intrinsic Value is 15.26 - 160.11 USD

35.21 USD
Stock Price
44.99 USD
Intrinsic Value
Intrinsic Value Details

HOG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.26 - 160.11 44.99 27.8%
DCF (Growth 10y) 22.99 - 174.14 54.38 54.4%
DCF (EBITDA 5y) 14.65 - 28.88 21.82 -38.0%
DCF (EBITDA 10y) 20.01 - 42.70 30.60 -13.1%
Fair Value 118.46 - 118.46 118.46 236.43%
P/E 45.19 - 69.27 58.95 67.4%
EV/EBITDA 3.83 - 28.17 13.79 -60.8%
EPV 24.30 - 74.70 49.50 40.6%
DDM - Stable 27.85 - 89.85 58.85 67.1%
DDM - Multi 32.47 - 84.66 47.29 34.3%

HOG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,736.10
Beta 1.42
Outstanding shares (mil) 134.51
Enterprise Value (mil) 10,480.94
Market risk premium 4.60%
Cost of Equity 10.33%
Cost of Debt 5.85%
WACC 6.88%