As of 2024-12-15, the Intrinsic Value of Hudson Pacific Properties Inc (HPP) is
14.02 USD. This HPP valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 3.29 USD, the upside of Hudson Pacific Properties Inc is
326.20%.
The range of the Intrinsic Value is 1.18 - 30.01 USD
14.02 USD
Intrinsic Value
HPP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(26.52) - 119.39 |
(24.08) |
-832.0% |
| DCF (Growth 10y) |
(25.06) - 258.27 |
(20.48) |
-722.4% |
| DCF (EBITDA 5y) |
1.18 - 30.01 |
14.02 |
326.2% |
| DCF (EBITDA 10y) |
(6.01) - 52.26 |
14.40 |
337.6% |
| Fair Value |
-9.94 - -9.94 |
-9.94 |
-402.05% |
| P/E |
(54.34) - (66.78) |
(59.18) |
-1898.7% |
| EV/EBITDA |
6.65 - 37.59 |
19.55 |
494.2% |
| EPV |
(22.06) - 5.49 |
(8.28) |
-351.8% |
| DDM - Stable |
(8.62) - (30.69) |
(19.65) |
-697.3% |
| DDM - Multi |
(1.68) - (5.33) |
(2.63) |
-180.0% |
HPP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
464.65 |
| Beta |
1.40 |
| Outstanding shares (mil) |
141.23 |
| Enterprise Value (mil) |
4,579.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.16% |
| Cost of Debt |
13.93% |
| WACC |
10.60% |