HSC
Harsco Corp
Price:  
9.15 
USD
Volume:  
1,938,649.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSC Intrinsic Value

%
Upside

As of 2024-05-19, 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 %.

The range of the Intrinsic Value is 1.33 - 59.81 USD

9.15 USD
Stock Price
13.14 USD
Intrinsic Value
Intrinsic Value Details

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) 10.65 - 34.36 19.50 113.1%
DCF (EBITDA 10y) 15.36 - 55.03 29.52 222.6%
Fair Value -0.44 - -0.44 -0.44 -104.84%
P/E (20.10) - (27.32) (24.39) -366.5%
EV/EBITDA 5.29 - 25.26 11.40 24.6%
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%