DCF Calculator

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

Huntington Ingalls Industries, Inc. (HII)

Industrials | Aerospace & Defense

Today's Price

$276.10

Today's Fair Value

$167.65 -39.28%

Margin of Safety

-64.69%

Projected Value (5Y)

$270.00 -2.21%

Dividends Paid (5Y)

$35.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.84% | CAGR (5y): -4.51%

Diluted Shares Growth Rate

Regression: -2.13% | CAGR (5y): -0.65%

Dividend Growth Rate

Regression: 18.45% | CAGR (5y): 3.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.64x)

Discount Rate