Loading...

DCF Value

Estimated DCF Value of one HPQ stock is 56.69 USD. Compared to the current market price of 38.75 USD, the stock is Undervalued by 32% .

Estimated DCF Value of one NYSE:HPQ stock is 56.69 USD. Compared to the current market price of 38.75 USD, the stock is Undervalued by 32% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
7.35%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.35%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

HPQ DCF Value
Base Case
56.69 USD
Undervaluation 32%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
HP Inc Competitors:
DCF Valuation
ASUUY
Asustek Computer Inc
2086
HNA Technology Investments Holdings Ltd
PSTG
Pure Storage Inc
NTAP
NetApp Inc
EBON
Ebang International Holdings Inc
7758
Sekonic Corp
TDVXF
Tobii Dynavox AB
DDD
3D Systems Corp

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 62.7B USD
+ Cash & Equivalents 3.4B USD
Firm Value 66.1B USD
- Debt 6.4B USD
Equity Value 59.7B USD
/ Shares Outstanding 1.1B
HPQ DCF Value 56.69 USD
Undervalued by 32%

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one HPQ stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks