HII · Huntington Ingalls Industries, Inc.
$281.992026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Bull
$722
+156.0% vs market
Base · active
$463
+64.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($395 · $722) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $11.5B | — | 6.8% | 19.3% | $630MM | −$116MM | $514MM | 5.3% | — | 9.6% | $6.6B | $17.33 | — |
| 2024.Q4 | $11.5B | 0.0% | 6.8% | 14.5% | $668MM | −$157MM | $511MM | 5.8% | — | 9.8% | $7.0B | $17.33 | — |
| 2025.Q1 | $11.5B | 0.7% | 4.6% | 15.5% | $452MM | −$499MM | −$47MM | 5.6% | — | 6.1% | $7.8B | $13.99 | — |
| 2025.Q4 | $11.5B | 0.0% | 4.6% | 22.1% | $417MM | $15MM | $432MM | 5.4% | — | 5.5% | $7.2B | $13.99 | — |
| 2026.Q1 | $12.8B | 11.4% | 4.9% | 22.2% | $488MM | $155MM | $643MM | 5.3% | — | 6.6% | $7.6B | $15.39 | 17.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2027.Q1 | $13.2B | +2.9% | 4.9% | 22.0% | $503MM | −$443MM | $60MM | 6.6% | $56MM | 6.4% | $8.1B | $12.80 | 22.0 |
| 2028.Q1 | $14.1B | +6.3% | 5.9% | 21.8% | $651MM | −$753MM | −$101MM | 6.8% | −$89MM | 7.7% | $8.8B | $16.58 | 17.0 |
| 2029.Q1 | $14.8B | +5.6% | 7.0% | 21.6% | $812MM | −$563MM | $249MM | 7.0% | $204MM | 8.9% | $9.4B | $20.67 | 13.6 |
| 2030.Q1 | $15.6B | +5.4% | 8.0% | 21.3% | $987MM | $0MM | $987MM | 7.2% | $756MM | 10.5% | $9.4B | $25.12 | 11.2 |
| 2031.Q1 | $16.6B | +5.9% | 10.1% | 21.1% | $1.3B | $0MM | $1.3B | 7.4% | $943MM | 14.1% | $9.4B | $33.65 | 8.4 |
|
| Term. Yr+ | $21.5B | 4.1% | 10.1% | 20.0% | $1.7B | −$401MM | $1.3B | 8.6% | $14.5B | 17.8% | — | — | — |
Active scenario IV: $463 (+64.2% vs market)