Howmet Aerospace Inc. (HWM)
Rolling Drawing & Extruding of Nonferrous Metals · Materials · $29.8B
Intrinsic Value (Consensus)
$45.90
Current Price
$74.20
Margin of Safety
-38.1%
38.1% Above Intrinsic Value
Value: $46
Price: $74
Valuation Model Estimates
Current Price: $74.20
DCF (Discounted Cash Flow)
$167.35
Graham Number
$33.38
Earnings Power Value
$36.02
Relative Value (P/E)
$74.20
Dividend Discount Model
$40.00
Consensus Value
$45.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Key Financials
- EPS (TTM)
- $3.71
- EPS (Forward)
- $4.45
- Book Value
- $13.35
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 28.2%
- Debt/Equity
- 57%
- Revenue Growth
- 11.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance