As of 2024-10-14, the Intrinsic Value of Hexcel Corp (HXL) is
71.29 USD. This HXL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.03 USD, the upside of Hexcel Corp is
16.80%.
The range of the Intrinsic Value is 49.89 - 120.35 USD
71.29 USD
Intrinsic Value
HXL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.89 - 120.35 |
71.29 |
16.8% |
| DCF (Growth 10y) |
76.17 - 172.19 |
105.52 |
72.9% |
| DCF (EBITDA 5y) |
95.56 - 116.63 |
103.27 |
69.2% |
| DCF (EBITDA 10y) |
122.28 - 160.24 |
137.29 |
124.9% |
| Fair Value |
32.72 - 32.72 |
32.72 |
-46.38% |
| P/E |
45.08 - 59.09 |
52.51 |
-14.0% |
| EV/EBITDA |
58.84 - 71.19 |
63.68 |
4.3% |
| EPV |
11.68 - 17.82 |
14.75 |
-75.8% |
| DDM - Stable |
11.25 - 31.19 |
21.22 |
-65.2% |
| DDM - Multi |
43.90 - 91.99 |
59.17 |
-3.1% |
HXL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,989.20 |
| Beta |
1.27 |
| Outstanding shares (mil) |
81.75 |
| Enterprise Value (mil) |
5,708.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.96% |
| Cost of Debt |
4.47% |
| WACC |
8.29% |