As of 2025-06-20, the Intrinsic Value of Howmet Aerospace Inc (HWM) is 120.40 USD. This HWM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.23 USD, the upside of Howmet Aerospace Inc is -29.30%.
The range of the Intrinsic Value is 77.72 - 266.37 USD
Based on its market price of 170.23 USD and our intrinsic valuation, Howmet Aerospace Inc (HWM) is overvalued by 29.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.72 - 266.37 | 120.40 | -29.3% |
| DCF (Growth 10y) | 105.23 - 341.55 | 159.07 | -6.6% |
| DCF (EBITDA 5y) | 111.19 - 152.79 | 126.12 | -25.9% |
| DCF (EBITDA 10y) | 139.95 - 206.48 | 164.95 | -3.1% |
| Fair Value | 77.63 - 77.63 | 77.63 | -54.39% |
| P/E | 109.41 - 143.34 | 122.94 | -27.8% |
| EV/EBITDA | 75.87 - 107.85 | 91.15 | -46.5% |
| EPV | 25.83 - 38.19 | 32.01 | -81.2% |
| DDM - Stable | 32.14 - 136.00 | 84.07 | -50.6% |
| DDM - Multi | 59.61 - 197.52 | 91.75 | -46.1% |
| Market Cap (mil) | 68,851.23 |
| Beta | 1.42 |
| Outstanding shares (mil) | 404.46 |
| Enterprise Value (mil) | 71,639.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.41% |
| Cost of Debt | 4.87% |
| WACC | 8.20% |