As of 2024-12-15, the Intrinsic Value of Howmet Aerospace Inc (HWM) is
106.79 USD. This HWM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.43 USD, the upside of Howmet Aerospace Inc is
-5.90%.
The range of the Intrinsic Value is 70.87 - 214.72 USD
106.79 USD
Intrinsic Value
HWM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.87 - 214.72 |
106.79 |
-5.9% |
| DCF (Growth 10y) |
90.09 - 252.78 |
130.95 |
15.4% |
| DCF (EBITDA 5y) |
92.73 - 115.03 |
104.18 |
-8.2% |
| DCF (EBITDA 10y) |
110.73 - 143.68 |
126.93 |
11.9% |
| Fair Value |
38.43 - 38.43 |
38.43 |
-66.12% |
| P/E |
68.58 - 108.85 |
88.07 |
-22.4% |
| EV/EBITDA |
63.81 - 79.26 |
72.40 |
-36.2% |
| EPV |
22.08 - 29.52 |
25.80 |
-77.3% |
| DDM - Stable |
31.19 - 113.21 |
72.20 |
-36.3% |
| DDM - Multi |
53.69 - 149.29 |
78.71 |
-30.6% |
HWM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
46,082.07 |
| Beta |
0.96 |
| Outstanding shares (mil) |
406.26 |
| Enterprise Value (mil) |
49,001.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.03% |
| Cost of Debt |
5.29% |
| WACC |
7.74% |