AlphaMadera's AlphaVal page classifies Hawaiian Electric Industries, Inc. as a Stable Earnings Power business and values it using P/Adj-EPS × Normalized Multiple, then compares the result to the current market price to flag HE as undervalued, fairly valued, or overvalued.

What is Hawaiian Electric Industries, Inc.'s fair value?

Fair value for HE comes from a P/Adj-EPS × Normalized Multiple model -- the approach AlphaVal selected for this company's Stable Earnings Power classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value HE?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. HE was classified as Stable Earnings Power and is valued using P/Adj-EPS × Normalized Multiple, built from HE's most recent reported fundamentals.

HE - Hawaiian Electric Industries, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $11.88 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong

Trading 61.9% below fair value

Current Price $11.03

Bear Case $25.34 129.7% upside ($25.34 - $11.03) / $11.03 = 129.7% $1.81 × 14x P/E

Fair Value $28.96 162.6% upside ($28.96 - $11.03) / $11.03 = 162.6% $1.81 × 16x P/E

Bull Case $32.58 195.4% upside ($32.58 - $11.03) / $11.03 = 195.4% $1.81 × 18x P/E

Adjust Assumptions

P/E Multiple

16.0x

Adjusted EPS

1.81$

Key Value Driver

Normalized P/E multiple (16x base case)

Terminal Value % of EV

Implied Market Multiple 6.1x

Market is pricing in (growth)

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $1.81, the base-case value is $28.96 per share. DDM cross-check: $26.16.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (13 analysts) $11.88

Analyst Range $11.75 – $12.00

Divergence from AlphaVal 144%

Warnings

⚠ The company's reported profits differ from official accounting profits by 155%. Check what costs are being left out of the adjusted number.

⚠ The company pays out 201% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.

ℹ Wall Street's average price target is $11.88 (from 13 analysts). Our estimate is 144% above the consensus -- consider that gap carefully.

Key Risks

Growth DCF inappropriate — terminal value assumptions dominate
EV/EBITDA misleading for regulated businesses where capex is mandated
Regulatory risk is a fat tail not visible in normal multiples