As of 2024-12-15, the Intrinsic Value of HP Inc (HPQ) is
35.49 USD. This HPQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.55 USD, the upside of HP Inc is
2.70%.
The range of the Intrinsic Value is 26.90 - 51.38 USD
35.49 USD
Intrinsic Value
HPQ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.90 - 51.38 |
35.49 |
2.7% |
| DCF (Growth 10y) |
29.09 - 51.35 |
37.00 |
7.1% |
| DCF (EBITDA 5y) |
26.91 - 53.73 |
39.34 |
13.9% |
| DCF (EBITDA 10y) |
29.19 - 53.39 |
39.95 |
15.6% |
| Fair Value |
32.41 - 32.41 |
32.41 |
-6.20% |
| P/E |
34.80 - 53.96 |
44.54 |
28.9% |
| EV/EBITDA |
29.64 - 72.58 |
44.42 |
28.6% |
| EPV |
36.05 - 48.84 |
42.45 |
22.9% |
| DDM - Stable |
17.53 - 41.07 |
29.30 |
-15.2% |
| DDM - Multi |
21.25 - 37.59 |
27.05 |
-21.7% |
HPQ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33,296.53 |
| Beta |
0.72 |
| Outstanding shares (mil) |
963.72 |
| Enterprise Value (mil) |
39,712.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.90% |
| Cost of Debt |
5.00% |
| WACC |
9.42% |