HWM · Howmet Aerospace Inc.
$232.682026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$33
-85.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($23 · $33) Analysts Range ($228 · $315) 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 |
|---|
| 2021.Q4 | $5.0B | — | 17.4% | 20.4% | $690MM | −$266MM | $424MM | 8.8% | — | 9.8% | $7.1B | $0.64 | — |
| 2022.Q4 | $5.7B | 13.9% | 18.3% | 22.6% | $800MM | −$98MM | $702MM | 9.5% | — | 11.4% | $7.0B | $1.16 | — |
| 2023.Q4 | $6.6B | 17.3% | 18.8% | 21.5% | $977MM | −$290MM | $687MM | 9.2% | — | 13.8% | $7.2B | $1.89 | — |
| 2024.Q4 | $7.4B | 11.9% | 22.5% | 16.5% | $1.4B | $39MM | $1.4B | 9.8% | — | 19.3% | $7.3B | $2.86 | — |
| 2025.Q4 | $8.3B | 11.1% | 25.8% | 18.0% | $1.7B | −$559MM | $1.2B | 9.9% | — | 23.3% | $7.7B | $3.73 | 44.1 |
| italics below = DCF projection · 10yr Rev CAGR: 8.7% |
| 2026.Q4 | $9.3B | +12.3% | 25.8% | 18.2% | $2.0B | −$260MM | $1.7B | 8.6% | $1.6B | 25.1% | $7.9B | $4.84 | 48.1 |
| 2027.Q4 | $10.4B | +12.1% | 22.4% | 18.4% | $1.9B | −$379MM | $1.5B | 8.6% | $1.3B | 23.4% | $8.3B | $4.71 | 49.4 |
| 2028.Q4 | $11.4B | +9.8% | 19.1% | 18.6% | $1.8B | −$505MM | $1.3B | 8.6% | $988MM | 20.7% | $8.8B | $4.38 | 53.1 |
| 2029.Q4 | $12.3B | +8.2% | 15.7% | 18.8% | $1.6B | −$358MM | $1.2B | 8.6% | $873MM | 17.5% | $9.2B | $3.89 | 59.8 |
| 2030.Q4 | $13.7B | +10.8% | 8.9% | 19.0% | $986MM | −$575MM | $412MM | 8.6% | $273MM | 10.4% | $9.7B | $2.44 | 95.4 |
|
| Term. Yr+ | $19.8B | 4.1% | 8.9% | 20.0% | $1.4B | −$441MM | $968MM | 8.6% | $9.4B | 13.1% | — | — | — |
Active scenario IV: $33 (-85.7% vs market)