As of 2024-12-12, the Intrinsic Value of Hexcel Corp (HXL) is
66.81 USD. This HXL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.39 USD, the upside of Hexcel Corp is
5.40%.
The range of the Intrinsic Value is 46.33 - 114.64 USD
66.81 USD
Intrinsic Value
HXL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.33 - 114.64 |
66.81 |
5.4% |
| DCF (Growth 10y) |
69.56 - 160.94 |
97.15 |
53.3% |
| DCF (EBITDA 5y) |
96.00 - 119.83 |
104.28 |
64.5% |
| DCF (EBITDA 10y) |
117.96 - 160.24 |
134.13 |
111.6% |
| Fair Value |
33.36 - 33.36 |
33.36 |
-47.37% |
| P/E |
43.21 - 59.07 |
51.03 |
-19.5% |
| EV/EBITDA |
57.87 - 75.31 |
63.72 |
0.5% |
| EPV |
9.75 - 15.76 |
12.76 |
-79.9% |
| DDM - Stable |
10.51 - 29.57 |
20.04 |
-68.4% |
| DDM - Multi |
41.23 - 87.65 |
55.82 |
-11.9% |
HXL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,134.59 |
| Beta |
1.25 |
| Outstanding shares (mil) |
81.00 |
| Enterprise Value (mil) |
5,841.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.97% |
| Cost of Debt |
4.47% |
| WACC |
9.19% |