As of 2025-05-26, the Intrinsic Value of Horizon Global Corp (HZN) is 25.81 USD. This HZN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.76 USD, the upside of Horizon Global Corp is 1,366.40%.
The range of the Intrinsic Value is 12.27 - 81.89 USD
Based on its market price of 1.76 USD and our intrinsic valuation, Horizon Global Corp (HZN) is undervalued by 1,366.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.27 - 81.89 | 25.81 | 1366.4% |
| DCF (Growth 10y) | 17.11 - 93.04 | 31.97 | 1716.7% |
| DCF (EBITDA 5y) | (0.80) - 1.06 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 4.36 - 7.64 | 5.69 | 223.5% |
| Fair Value | -16.24 - -16.24 | -16.24 | -1,022.66% |
| P/E | (26.57) - (28.78) | (29.23) | -1760.8% |
| EV/EBITDA | (15.15) - (6.84) | (11.15) | -733.7% |
| EPV | (14.23) - (15.26) | (14.75) | -937.9% |
| DDM - Stable | (16.62) - (242.74) | (129.68) | -7468.2% |
| DDM - Multi | 2.29 - 30.50 | 4.55 | 158.8% |
| Market Cap (mil) | 48.81 |
| Beta | 2.17 |
| Outstanding shares (mil) | 27.73 |
| Enterprise Value (mil) | 366.91 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.07% |
| Cost of Debt | 6.56% |
| WACC | 6.93% |