HWM · Howmet Aerospace Inc.
$268.872026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$36
-86.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($24 · $37) Analysts Range ($228 · $330) 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 | $6.6B | — | 18.8% | 18.7% | $1.0B | −$251MM | $761MM | 9.2% | — | 14.0% | $7.2B | $1.90 | — |
| 2024.Q4 | $6.6B | 0.0% | 18.8% | 16.5% | $1.0B | $39MM | $1.1B | 9.8% | — | 14.3% | $7.3B | $1.90 | — |
| 2025.Q1 | $7.4B | 11.9% | 22.5% | 17.7% | $1.4B | −$11MM | $1.4B | 9.8% | — | 18.4% | $7.6B | $2.87 | — |
| 2025.Q4 | $7.4B | 0.0% | 22.5% | 18.0% | $1.4B | −$559MM | $811MM | 9.9% | — | 17.9% | $7.7B | $2.87 | — |
| 2026.Q1 | $8.6B | 16.1% | 27.5% | 17.0% | $2.0B | −$563MM | $1.4B | 9.5% | — | 25.5% | $7.8B | $4.33 | 45.6 |
| italics below = DCF projection · 10yr Rev CAGR: 8.4% |
| 2027.Q1 | $10.1B | +16.8% | 27.5% | 17.3% | $2.3B | −$337MM | $2.0B | 8.5% | $1.8B | 28.9% | $8.1B | $5.69 | 47.3 |
| 2028.Q1 | $11.3B | +12.4% | 23.8% | 17.6% | $2.2B | −$386MM | $1.8B | 8.5% | $1.6B | 26.7% | $8.5B | $5.51 | 48.8 |
| 2029.Q1 | $12.5B | +10.5% | 20.1% | 17.9% | $2.1B | −$549MM | $1.5B | 8.5% | $1.2B | 23.5% | $9.0B | $5.12 | 52.5 |
| 2030.Q1 | $13.6B | +8.9% | 16.4% | 18.2% | $1.8B | −$538MM | $1.3B | 8.5% | $927MM | 19.6% | $9.6B | $4.52 | 59.5 |
| 2031.Q1 | $14.7B | +8.1% | 8.9% | 18.5% | $1.1B | −$581MM | $486MM | 8.5% | $324MM | 10.8% | $10.2B | $2.65 | 101.5 |
|
| Term. Yr+ | $20.2B | 4.1% | 8.9% | 20.0% | $1.4B | −$450MM | $988MM | 8.6% | $9.7B | 13.1% | — | — | — |
Active scenario IV: $36 (-86.4% vs market)