Hawaiian Electric Industries, Inc.
Bear Case (25th pct.)
64.8% vs price
Base Case (Median)
79.8% vs price
Bull Case (75th pct.)
164.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $194.30 | 1545.2% | High (40%) |
| PE Comparable | $19.46 | 64.8% | Medium (25%) |
| Graham Number | $16.50 | 39.7% | Medium (40%) |
| EV/EBITDA | $31.26 | 164.7% | Medium (20%) |
| Earnings Power Value | $21.23 | 79.7% | Medium (50%) |
Based on 5 out of 8 methods, HE appears undervalued at the current price of $11.81. The base case fair value of $21.23 implies 79.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.