DCF Valuation
Hengan Intl Group Ltd-H (HEGIF) DCF Valuation — Is HEGIF undervalued?
The estimated DCF fair value of one Hengan Intl Group Ltd-H (HEGIF) share is $16.56. Compared to the current market price of $3.20, the stock is undervalued by 417.5%.
DCF fair value
$16.56
Market price
$3.20
Upside / downside
+417.5%
Prefer the inverse question? See what growth rate the market is pricing into HEGIF →
Hengan Intl Group Ltd-H (HEGIF) DCF valuation FAQ
What is the DCF fair value of Hengan Intl Group Ltd-H (HEGIF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Hengan Intl Group Ltd-H (HEGIF) share at $16.56, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Hengan Intl Group Ltd-H (HEGIF) overvalued or undervalued?
Against the current market price of $3.20, the DCF fair value of $16.56 implies HEGIF is undervalued by 417.5%.
How is the HEGIF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Hengan Intl Group Ltd-H's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Hengan Intl Group Ltd-H files a new quarterly or annual report.
How this HEGIF valuation is built
The model projects ten years of Hengan Intl Group Ltd-H's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Hengan Intl Group Ltd-H's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Hengan Intl Group Ltd-H files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.