As of 2024-12-15, the Intrinsic Value of Hewlett Packard Enterprise Co (HPE) is
25.68 USD. This HPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.83 USD, the upside of Hewlett Packard Enterprise Co is
17.60%.
The range of the Intrinsic Value is 20.06 - 34.63 USD
25.68 USD
Intrinsic Value
HPE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.06 - 34.63 |
25.68 |
17.6% |
| DCF (Growth 10y) |
25.37 - 42.19 |
31.89 |
46.1% |
| DCF (EBITDA 5y) |
26.15 - 65.70 |
45.57 |
108.7% |
| DCF (EBITDA 10y) |
29.04 - 66.72 |
46.46 |
112.8% |
| Fair Value |
35.76 - 35.76 |
35.76 |
63.79% |
| P/E |
20.61 - 30.22 |
24.64 |
12.9% |
| EV/EBITDA |
18.62 - 52.73 |
35.21 |
61.3% |
| EPV |
10.03 - 15.85 |
12.94 |
-40.7% |
| DDM - Stable |
7.99 - 15.61 |
11.80 |
-46.0% |
| DDM - Multi |
18.95 - 28.96 |
22.92 |
5.0% |
HPE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,313.51 |
| Beta |
1.49 |
| Outstanding shares (mil) |
1,297.00 |
| Enterprise Value (mil) |
36,474.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.39% |
| Cost of Debt |
5.04% |
| WACC |
9.38% |