AlphaMadera's AlphaVal page computes Humana 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 HUM as undervalued, fairly valued, or overvalued.

What is Humana Inc.'s fair value?

Fair value for HUM 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 HUM?

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 HUM's most recent reported fundamentals.

HUM - Humana Inc.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $274.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate

Trading 19.7% above fair value

Current Price $307.95

Bear Case $205.76 33.2% downside ($205.76 - $307.95) / $307.95 = -33.2% $20.00 × 10x P/E

Fair Value $257.20 16.5% downside ($257.20 - $307.95) / $307.95 = -16.5% $20.00 × 12x P/E

Bull Case $308.64 0.2% upside ($308.64 - $307.95) / $307.95 = 0.2% $20.00 × 15x P/E

Adjust Assumptions

P/E Multiple

12.5x

Adjusted EPS

20.0$

Key Value Driver

Normalized P/E multiple (12x base case)

Implied Market Multiple 15.4x

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 $274.00 from 44 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $257.20 per share.

Warnings

⚠ The company's reported profits differ from official accounting profits by 103%. Check what costs are being left out of the adjusted number.

ℹ Dividend-based valuation: $82.03 (below our primary estimate by 67%). Large gaps may signal the dividend doesn't reflect full earning power.

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