Hawaiian Electric Industries, Inc.

Hawaiian Electric Industries, Inc.

HEยทNYSE

$13.44

+0.45%
UtilitiesDiversified Utilities

Hawaiian Electric Industries, Inc., together with its subsidiaries, engages in the electric utility, banking, and renewable/sustainable infrastructure investment businesses in the state of Hawaii. It operates in three segments: Electric Utility, Bank, and Other. The Electric Utility segment engages in the production, purchase, transmission, distribution, and sale of electricity in the islands of Oahu, Hawaii, Maui, Lanai, and Molokai. Its renewable energy sources and potential sources include wind, solar, photovoltaic, geothermal, wave, hydroelectric, municipal waste, and other biofuels. This segment serves suburban communities, resorts, the United States armed forces installations, and agricultural operations. The Bank segment operates a community bank that offers banking and other financial services to consumers and businesses, including savings and checking accounts; and loans comprising residential and commercial real estate, residential mortgage, construction and development, multifamily residential and commercial real estate, consumer, and commercial loans. This segment operates 42 branches, including 29 branches in Oahu, 6 branches in Maui, 4 branches in Hawaii, 2 branches in Kauai, and 1 branch in Molokai. The Other segment invests in non-regulated renewable energy and sustainable infrastructure in the State of Hawaii. Hawaiian Electric Industries Inc. was incorporated in 1891 and is headquartered in Honolulu, Hawaii.

At a Glance

Live Snapshot
Market Cap$2.32B
EPS0.7100
P/E Ratio18.93
Earnings Date08/06/2026
Hawaiian Electric Industries, Inc.

Hawaiian Electric Industries, Inc. Fair Value Envelope

HE ยท NYSE

Our analysis suggests that HE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.44, this represents a potential HIDDEN relative to our calculated worth for Hawaiian Electric Industries, Inc..

Intrinsic Value
Current Price: $13.44

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$280.7M
+ Cash & Equivalents$980.7M
Firm Value$1.3B
- Debt$3.0B
Equity Value-$1.7B
/ Shares Outstanding172,611,853B
DCF Value-$10
OVERVALUED BY 173%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$195.5M
$97.8M
$48.9M
$24.4M
$12.2M
$6.1M
$3.1M
$1.5M
$763.8K
$381.9K
Maintenance CapEx
-$34.1M
-$17.1M
-$8.5M
-$4.3M
-$2.1M
-$1.1M
-$533.1K
-$266.6K
-$133.3K
-$66.6K
Owner Earnings
$161.4M
$80.7M
$40.4M
$20.2M
$10.1M
$5.0M
$2.5M
$1.3M
$630.5K
$315.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$149.5M
$69.2M
$32.0M
$14.8M
$6.9M
$3.2M
$1.5M
$681.3K
$315.4K
$146.0K
Terminal Value represents 0.9% of Enterprise Value