HUNTINGTON INGALLS INDUSTRIES, INC. (HII)
Ship & Boat Building & Repairing · Industrials · $12.1B
Intrinsic Value (Consensus)
$318.62
Current Price
$307.80
Margin of Safety
+3.5%
3.5% Below Intrinsic Value
Value: $319
Price: $308
Valuation Model Estimates
Current Price: $307.80
DCF (Discounted Cash Flow)
$464.69
Graham Number
$211.21
Earnings Power Value
$149.42
Relative Value (P/E)
$307.80
Dividend Discount Model
$460.00
Consensus Value
$318.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.2%
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%.
Key Financials
- EPS (TTM)
- $15.39
- EPS (Forward)
- $16.97
- Book Value
- $128.83
- P/E Ratio
- 20.0
- Forward P/E
- 18.1
- PEG Ratio
- —
- ROE
- 11.9%
- Debt/Equity
- 57%
- Revenue Growth
- 8.2%
- Earnings Growth
- 10.2%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance