HXL
Hexcel Corp
Price:  
71.97 
USD
Volume:  
469,502.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HXL Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Hexcel Corp (HXL) is 72.68 USD. This HXL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.97 USD, the upside of Hexcel Corp is %.

The range of the Intrinsic Value is 51.68 - 119.88 USD

71.97 USD
Stock Price
72.68 USD
Intrinsic Value
Intrinsic Value Details

HXL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.68 - 119.88 72.68 1.0%
DCF (Growth 10y) 73.90 - 160.37 100.69 39.9%
DCF (EBITDA 5y) 89.44 - 103.76 94.48 31.3%
DCF (EBITDA 10y) 113.03 - 139.31 123.38 71.4%
Fair Value 29.93 - 29.93 29.93 -58.41%
P/E 35.77 - 56.02 44.97 -37.5%
EV/EBITDA 60.04 - 69.37 64.68 -10.1%
EPV 13.95 - 19.37 16.66 -76.9%
DDM - Stable 11.46 - 31.19 21.32 -70.4%
DDM - Multi 43.57 - 89.13 58.21 -19.1%

HXL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,981.43
Beta 1.21
Outstanding shares (mil) 83.11
Enterprise Value (mil) 6,610.23
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 4.62%
WACC 7.89%