Is HWM undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Howmet Aerospace Inc (HWM) is 135.28 USD. This HWM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.85 USD, the upside of Howmet Aerospace Inc is 3.40%. This means that HWM is undervalued by 3.40%.
The range of the Intrinsic Value is 88.59 - 289.56 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.59 - 289.56 | 135.28 | 3.4% |
| DCF (Growth 10y) | 121.67 - 375.99 | 181.09 | 38.4% |
| DCF (EBITDA 5y) | 112.72 - 132.43 | 124.67 | -4.7% |
| DCF (EBITDA 10y) | 148.23 - 185.40 | 168.55 | 28.8% |
| Fair Value | 71.29 - 71.29 | 71.29 | -45.52% |
| P/E | 78.69 - 94.11 | 85.02 | -35.0% |
| EV/EBITDA | 72.13 - 90.40 | 82.11 | -37.3% |
| EPV | 29.43 - 39.67 | 34.55 | -73.6% |
| DDM - Stable | 34.03 - 137.18 | 85.61 | -34.6% |
| DDM - Multi | 66.36 - 207.65 | 100.55 | -23.2% |
| Market Cap (mil) | 52,996.87 |
| Beta | 1.25 |
| Outstanding shares (mil) | 405.02 |
| Enterprise Value (mil) | 55,747.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.87% |
| Cost of Debt | 4.98% |
| WACC | 7.63% |