NYSE: HIL - Hill International, Inc.

Yield per half year: +102.38%
Dividend yield: 0.00%
Sector: Industrials

Current price
3.4 $
Average price
4.15 $ +21.99%

Price based on EPS
0.1329 $ -96.09%
5/10
4.04.03.03.02.02.01.01.00.00.012 Sep12 Sep13 Sep13 Sep14 Sep14 Sep15 Sep15 Sep16 Sep16 Sep17 Sep17 Sep18 Sep18 Sep19 Sep19 Sep20 Sep20 Sep21 Sep21 Sep22 Sep22 Sep23 Sep23 Sep24 Sep24 Sep25 Sep25 Sep26 Sep26 Sep27 Sep27 Sep28 Sep28 Sep29 Sep29 Sep30 Sep30 SepOct '24Oct '24

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.1329 $
Current price = 3.4 $ (difference = -96.09%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 8.16 $
Current price = 3.4 $ (difference = +140.07%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -1 268.81 $
Current price = 3.4 $ (difference = -37 418.03%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription