Huntington Ingalls Industries, Inc.

Huntington Ingalls Industries, Inc.

HIIยทNYSE

$287.54

-2.1%
IndustrialsAerospace & Defense

Huntington Ingalls Industries, Inc. engages in designing, building, overhauling, and repairing military ships in the United States. It operates through three segments: Ingalls Shipbuilding, Newport News Shipbuilding, and Technical Solutions. The company is involved in the design and construction of non-nuclear ships comprising amphibious assault ships; expeditionary warfare ships; surface combatants; and national security cutters for the U.S. Navy and U.S. Coast Guard. It also provides nuclear-powered ships, such as aircraft carriers and submarines, as well as refueling and overhaul, and inactivation services of ships. In addition, the company offers naval nuclear support services, including fleet services comprising design, construction, maintenance, and disposal activities for in-service the U.S. Navy nuclear ships; and maintenance services on nuclear reactor prototypes. Further, it provides life-cycle sustainment services to the U.S. Navy fleet and other maritime customers; high-end information technology and mission-based solutions for Department of Defense (DoD), intelligence, and federal civilian customers; nuclear management and operations and environmental management services for the Department of Energy, DoD, state and local governments, and private sector companies; defense and federal solutions; and unmanned systems. Huntington Ingalls Industries, Inc. was founded in 1886 and is headquartered in Newport News, Virginia.

At a Glance

Live Snapshot
Market Cap$11.33B
EPS15.3900
P/E Ratio18.68
Earnings Date07/30/2026
Huntington Ingalls Industries, Inc.

Huntington Ingalls Industries, Inc. Fair Value Envelope

HII ยท NYSE

Our analysis suggests that HII has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $287.54, this represents a potential HIDDEN relative to our calculated worth for Huntington Ingalls Industries, Inc..

Intrinsic Value
Current Price: $287.54

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$10,143.3B
+ Cash & Equivalents$774.0M
Firm Value$10,144.0B
- Debt$3.1B
Equity Value$10,140.9B
/ Shares Outstanding39,240,347B
DCF Value$258.4K
UNDERVALUED BY 89776%

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
$2.4B
$4.8B
$9.6B
$19.1B
$38.3B
$76.5B
$153.1B
$306.2B
$612.4B
$1,224.7B
Maintenance CapEx
-$160.8M
-$321.6M
-$643.2M
-$1.3B
-$2.6B
-$5.1B
-$10.3B
-$20.6B
-$41.2B
-$82.3B
Owner Earnings
$2.2B
$4.5B
$8.9B
$17.8B
$35.7B
$71.4B
$142.8B
$285.6B
$571.2B
$1,142.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.1B
$3.8B
$7.1B
$13.1B
$24.3B
$45.0B
$83.3B
$154.3B
$285.7B
$529.1B
Terminal Value represents 88.7% of Enterprise Value