Helios Technologies, Inc. logo HLIO - Helios Technologies, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 7
HOLD 6
SELL 0
STRONG
SELL
0
| PRICE TARGET: $89.67 DETAILS
HIGH: $95.00
LOW: $85.00
MEDIAN: $89.00
CONSENSUS: $89.67
UPSIDE: 10.07%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 46.6% above fair value
Current Price $81.47
Bear Case $45.77 43.8% downside ($45.77 - $81.47) / $81.47 = -43.8% 4% stage 1 growth, 11% discount
Fair Value $55.57 31.8% downside ($55.57 - $81.47) / $81.47 = -31.8% 6% stage 1 growth, 11% discount
Bull Case $64.33 21.0% downside ($64.33 - $81.47) / $81.47 = -21.0% 8% stage 1 growth, 11% discount

Adjust Assumptions

6.4%
11.0%
3.0%

Key Value Driver

FCF growth rate (6% base case)

Terminal Value % of EV 36%
Implied Market Multiple 28.4x
Market is pricing in (growth) 13.7% vs our 6.4% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $89.67 from 13 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $55.57 per share.

Warnings

Wall Street's average price target is $89.67 (from 13 analysts). Our estimate is 48% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions