As of 2024-12-15, the Intrinsic Value of Harsco Corp (HSC) is
13.14 USD. This HSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.15 USD, the upside of Harsco Corp is
43.60%.
The range of the Intrinsic Value is 1.33 - 59.81 USD
13.14 USD
Intrinsic Value
HSC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.33 - 59.81 |
13.14 |
43.6% |
| DCF (Growth 10y) |
8.62 - 90.93 |
25.32 |
176.7% |
| DCF (EBITDA 5y) |
9.13 - 22.71 |
15.14 |
65.5% |
| DCF (EBITDA 10y) |
14.11 - 41.71 |
25.32 |
176.8% |
| Fair Value |
-0.44 - -0.44 |
-0.44 |
-104.84% |
| P/E |
(17.16) - (28.14) |
(28.00) |
-406.0% |
| EV/EBITDA |
3.79 - 14.10 |
8.84 |
-3.4% |
| EPV |
(4.67) - 9.53 |
2.43 |
-73.4% |
| DDM - Stable |
(13.13) - (30.06) |
(21.60) |
-336.0% |
| DDM - Multi |
10.37 - 19.29 |
13.58 |
48.4% |
HSC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
729.61 |
| Beta |
1.71 |
| Outstanding shares (mil) |
79.74 |
| Enterprise Value (mil) |
2,044.71 |
| Market risk premium |
5.00% |
| Cost of Equity |
11.40% |
| Cost of Debt |
11.00% |
| WACC |
9.93% |