AlphaMadera's AlphaVal page computes Hawaiian Electric Industries, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it 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 is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value HE?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from HE's most recent reported fundamentals.

HE - Hawaiian Electric Industries, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $12.75 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong

Trading 50.0% below fair value

Current Price $13.67

Bear Case $23.91 74.9% upside ($23.91 - $13.67) / $13.67 = 74.9% $1.94 × 14x P/E

Fair Value $27.33 100.0% upside ($27.33 - $13.67) / $13.67 = 100.0% $1.94 × 16x P/E

Bull Case $30.75 124.9% upside ($30.75 - $13.67) / $13.67 = 124.9% $1.94 × 18x P/E

Adjust Assumptions

P/E Multiple

16.0x

Adjusted EPS

1.94$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 7.1x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $12.75 from 13 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $27.33 per share.

Warnings

⚠ The company's reported profits differ from official accounting profits by 173%. 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 $12.75 (from 13 analysts). Our estimate is 143% 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