DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Hawaiian Electric Industries, Inc. (HE)

Utilities | Regulated Electric

Today's Price

$9.64

Today's Fair Value

$7.50 -22.2%

Margin of Safety

-28.53%

Projected Value (5Y)

$12.08 +25.31%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.04% | CAGR (5y): -5.45%

Diluted Shares Growth Rate

Regression: 2.85% | CAGR (5y): 9.6%

Dividend Growth Rate

Regression: 1.24% | CAGR (5y): 2.89%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.91x)

Discount Rate