Hawaiian Electric Industries, Inc. (HE) Two-Stage Excess Return Model - Discounting Cash Flows
Hawaiian Electric Industries, Inc.
HE (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value -40.69 USD
Book value of equity invested 8.73 USD
Sum of discounted excess returns in Growth Stage -6.44 USD
Terminal stage EPS -0.786 USD
Terminal stage Book Value 12.87 USD
Terminal stage Equity Cost 0.906 USD
Discounted excess return in terminal stage -42.98 USD
Excess Returns in the Terminal Stage -60.39 USD
Terminal Cost of Equity (the discount rate) 7.04%
Terminal year's excess return -1.69 USD
Average historical Return on Equity -6.11%
Average historical Payout Ratio 59.38%
Payout Ratio in stable stage 169.4%
Yield of the U.S. 10 Year Treasury Bond 4.24%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 21.37 11.92 11.92 11.79 11.81 12.0 12.34
Ending Book Value 11.92 8.73 11.79 11.81 12.0 12.34 12.87
EPS -11.23 -12.9 -0.729 -0.72 -0.722 -0.733 -0.754
Return on Equity -60.73% -95.12% -6.11% -6.11% -6.11% -6.11% -6.11%
Dividend per Share
1.43 -0.593 -0.745 -0.905 -1.08 -1.28
Payout Ratio 81.38% -11.09% 81.38% 103.4% 125.4% 147.4% 169.4%
Retained Earnings
-14.33 -0.136 0.024 0.183 0.347 0.523
Equity Cost 1.5 0.84 0.84 0.83 0.832 0.845 0.869
Cost of Equity 7.04% 7.04% 7.04% 7.04% 7.04% 7.04% 7.04%
Excess Return -12.73 -13.74 -1.57 -1.55 -1.55 -1.58 -1.62
Discounted Excess Return
-1.47 -1.35 -1.27 -1.2 -1.16

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -88.11 -1,440 -1,424 201.1 243 248.1 199.7 219.8 203.7 167.2 250.1 161.8
Total Stockholders Equity 2,075 1,506 1,513 2,345 2,202 2,391 2,338 2,280 2,162 2,097 2,067 1,928
Return on Equity -6.11% -95.12% -60.73% 9.13% 10.16% 10.61% 8.76% 10.16% 9.71% 8.09% 12.98% 9.03%
Dividends Paid to Common Shareholders 152 246.6
153.2 148.6 144.1 139.5 135 134.8 134 132
Payout Ratio 63.38% -11.09% 81.38% 81.38% 63.64% 60.44% 72.93% 64% 66.31% 81.58% 53.91% 82.67%
Shares Outstanding 116.2 172.5 126.9 109.7 109.4 109.3 109.1 108.9 108.9 108.7 108.1 106.4
Earnings per Share -0.624 -12.9 -11.23 1.82 2.2 2.25 1.81 2 1.87 1.52 2.3 1.5
Dividend per Share 1.31 1.43
1.4 1.36 1.32 1.28 1.24 1.24 1.24 1.24
Dividend Growth Rate 3.08%
2.94% 3.03% 3.12% 3.23% 0% 0% 0% 0%
Book Value 18.43 8.73 11.92 21.37 20.13 21.88 21.42 20.93 19.86 19.29 19.12 18.11
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us