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

$316.88

Today's Fair Value

$186.17 -41.25%

Margin of Safety

-70.21%

Projected Value (5Y)

$299.83 -5.38%

Dividends Paid (5Y)

$36.03

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: 18.6% | CAGR (5y): 3.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.68x)

Discount Rate