HIIUS marketIndustrials· Ship & Boat Building & Repairing
FAIR VALUE (BLENDED)
$302.80
CURRENT PRICE
$270.04
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$359.34
FCF base $499M · growth 10% · real 16.6%, capped · WACC 8.9% · terminal 2.5%
$302.80
$211.97
Net-net value (NCAV): -$107.51 · Tangible book: $43.99
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 3 shares of HII
$15.75 per year in dividends (1.94%)
Based on the trailing-12-month dividend ($5.25/share), at the HII price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.