Valuation models
price $316.88 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused285.47 – 595.21392.9819% undervaluedDCF · Perpetuity growth · 10y309.20 – 644.39425.5126% undervaluedDCF · EBITDA exit · 5y451.18 – 499.04474.4533% undervaluedDCF · EBITDA exit · 10y455.67 – 551.00500.9637% undervaluedP/E · peers—900.7565% undervaluedP/E · own history252.82 – 309.60273.6916% overvaluedPEG—274.4015% overvaluedEV/EBITDA · peers—591.0246% undervaluedEV/Revenue · peers—491.9936% undervaluedEarnings power value157.15 – 293.76209.1352% overvaluedDividend discount112.63 – 424.71187.1369% overvaluedWall St. consensus target—325.002% belowCost of capital (WACC)—6.28%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
392.98
Huntington Ingalls Industries closed at $316.88 — undervalued by 19% vs model.
285.47the model's range595.21
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
187.13 – 900.75
Wall St. target
325.00 2% below
Below model, 1y
26 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~4% recent)Thin margins (4.8% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (6.4%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.