HAWAIIAN ELECTRIC INDUSTRIES INC (HE)
Electric Services · Utilities · $2.3B
Intrinsic Value (Consensus)
$11.64
Current Price
$13.47
Margin of Safety
-13.6%
13.6% Above Intrinsic Value
Value: $12
Price: $13
Valuation Model Estimates
Current Price: $13.47
DCF (Discounted Cash Flow)
$4.55
Graham Number
$12.19
Earnings Power Value
$6.89
Relative Value (P/E)
$14.20
Dividend Discount Model
$20.38
Consensus Value
$11.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
46
Profitability
15/25
Strength
15/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 142%
Declining revenue — top line is shrinking
Solid dividend yield (7.6%)
Key Financials
- EPS (TTM)
- $0.71
- EPS (Forward)
- $0.75
- Book Value
- $9.30
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 7.9%
- Debt/Equity
- 142%
- Revenue Growth
- -4.1%
- Earnings Growth
- 5.0%
- Dividend Yield
- 7.6%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance