US · HII
Huntington Ingalls Industries, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Newport News, VA 23607
- Website
- huntingtoningalls.com
Price · as of 2025-12-31
$360.60
Market cap 17.44B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $284.45 | -21.12% |
| Intrinsic Value(DCF) | $190.83 | -47.08% |
| Graham-Dodd Method(GD) | $57.33 | -84.1% |
| Graham Formula(GF) | $245.91 | -31.81% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $29.85 | $228.03 | $3.94 | $0.00 | $0.00 |
| 2012 | $40.47 | $46.70 | $0.42 | $8.93 | $29.68 |
| 2013 | $84.39 | $67.25 | $18.96 | $31.59 | $50.73 |
| 2014 | $113.58 | $53.16 | $12.19 | $26.52 | $69.56 |
| 2015 | $110.89 | $79.21 | $15.42 | $27.95 | $76.64 |
| 2016 | $177.31 | $120.64 | $8.45 | $38.76 | $106.57 |
| 2017 | $223.74 | $148.72 | $42.60 | $26.50 | $137.35 |
| 2018 | $171.99 | $147.64 | $26.51 | $56.01 | $334.10 |
| 2019 | $178.61 | $152.87 | $20.65 | $17.51 | $219.44 |
| 2020 | $174.80 | $171.09 | $11.93 | $29.16 | $224.65 |
| 2021 | $189.02 | $179.87 | $17.92 | $2.73 | $132.99 |
| 2022 | $194.95 | $169.44 | $3.49 | $22.09 | $283.13 |
| 2023 | $281.02 | $223.09 | $20.06 | $47.12 | $256.31 |
| 2024 | $192.38 | $172.44 | $25.54 | $43.35 | $124.18 |
| 2025 | $453.73 | $284.45 | $2.64 | $57.33 | $245.91 |
AI valuation
Our deep-learning model estimates Huntington Ingalls Industries, Inc.'s (HII) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $284.45
- Current price
- $360.60
- AI upside
- -21.12%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$190.83
-47.08% upside
Graham-Dodd
$57.33
-84.1% upside
Graham Formula
$245.91
-31.81% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HII | Huntington Ingalls Indust… | $360.60 | 17.44B | -21% | -47% | -84% | -32% | 29.47 | 3.51 | 1.43 | 16.68 | 287.73 | 10.31 | 12.70% | 4.87% | 4.85% | 12.42% | 6.45% | 4.86% | 0.62 | 5.79 | 1.13 | 1.04 | 1.96 | 1024.00% | 823.00% | 295385.00% | 4.45% | 0.39 | 10.81% | 1.19% | 35.20% | 2.34% | 33.23 | 25.45 | 1.62 | 3.17 |
| AVY | Avery Dennison Corporatio… | $196.35 | 15.18B | -13% | -57% | — | -58% | 21.93 | 6.73 | 1.70 | 14.29 | 3829.70 | -17.59 | 28.75% | 12.47% | 7.77% | 30.21% | 15.11% | 8.00% | 1.66 | 8.15 | 1.13 | 0.64 | 2.71 | 57.00% | 114.00% | -241.00% | 4.72% | 0.33 | 13.11% | 1.91% | 41.90% | 5.70% | 16.87 | 26.14 | 2.10 | 3.74 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| BLDR | Builders FirstSource, Inc… | $104.29 | 11.53B | -1% | -62% | -79% | -96% | 25.45 | 2.54 | 0.73 | 12.01 | — | -11.43 | 30.39% | 5.18% | 2.86% | 10.06% | 7.30% | 3.99% | 1.30 | 2.87 | 1.86 | 1.08 | 3.97 | -5706.00% | -738.00% | -4281.00% | 7.71% | 0.77 | 9.33% | 0.00% | 0.00% | 3.74% | 21.04 | 19.38 | 1.09 | 2.71 |
| DRS | Leonardo DRS, Inc. | $43.39 | 11.54B | -2% | -37% | -87% | -51% | 43.41 | 4.42 | 3.31 | 26.69 | 151.00 | 8.75 | 23.22% | 9.54% | 7.62% | 10.52% | 11.88% | 6.41% | 0.13 | 43.50 | 1.89 | 0.80 | -0.68 | 2875.00% | 1280.00% | 2204.00% | 1.88% | 0.30 | 9.37% | 0.80% | 34.50% | 2.41% | 33.82 | 51.84 | 3.23 | 4.76 |
| ERJ | Embraer S.A. | $64.52 | 11.85B | -17% | +318% | -59% | -15% | 26.40 | 3.04 | 1.46 | 9.63 | 22.34 | 16.35 | 18.03% | 10.44% | 5.51% | 12.10% | 11.98% | 3.14% | 0.85 | 3.14 | 1.47 | 0.75 | 1.03 | 11818.00% | 2138.00% | 11751.00% | 4.33% | 0.20 | 11.42% | 0.00% | 0.00% | 3.35% | 14.62 | 24.10 | 1.53 | 1.60 |
| KRMN | Karman Holdings Inc. | $88.11 | 11.66B | -57% | -82% | -100% | -97% | 299.50 | 19.41 | 11.02 | 44.01 | 156.63 | -15.98 | 38.27% | 18.41% | 3.68% | 6.71% | 9.25% | 1.71% | 2.29 | 1.25 | 1.76 | 1.52 | 4.53 | 19121.00% | 2299.00% | 22084.00% | 0.30% | 0.23 | 1.87% | 0.00% | 1.20% | 0.01% | 66.71 | 372.16 | 12.28 | 4.79 |
| LECO | Lincoln Electric Holdings… | $287.05 | 15.8B | -36% | -56% | -90% | -56% | 30.56 | 10.82 | 3.76 | 20.46 | 212.88 | 10.82 | 36.36% | 17.58% | 12.30% | 37.22% | 24.29% | 14.27% | 0.88 | 14.43 | 1.82 | 0.89 | 1.19 | 1436.00% | 560.00% | 1074.00% | 3.36% | 0.69 | 22.63% | 1.06% | 32.30% | 3.18% | 22.70 | 31.62 | 3.99 | 6.16 |
| STN | Stantec Inc. | $92.77 | 10.58B | -20% | -34% | -94% | -47% | 30.89 | 4.57 | 1.82 | 16.16 | 95.08 | -25.72 | 39.01% | 9.19% | 5.89% | 15.49% | 10.86% | 6.43% | 0.97 | 6.40 | 1.23 | 1.19 | 2.52 | 3249.00% | 850.00% | 5679.00% | 5.34% | 0.38 | 14.77% | 0.68% | 21.10% | 0.68% | 23.45 | 22.18 | 2.15 | 3.60 |
| TXT | Textron Inc. | $98.65 | 17.18B | — | -59% | -44% | -18% | 11.31 | 2.30 | 1.23 | 11.99 | — | 3.27 | 16.91% | 8.44% | 6.22% | — | — | — | 0.45 | 12.88 | 5.94 | 2.33 | 0.97 | — | — | — | 4.87% | 1.07 | — | 0.10% | 1.20% | 6.04% | 15.81 | 22.33 | 1.33 | 2.94 |
| WCC | WESCO International, Inc. | $289.50 | 14.09B | -16% | -59% | -78% | -30% | 22.79 | 2.91 | 0.62 | 14.91 | — | -180.79 | 20.31% | 5.24% | 2.72% | 12.85% | 8.47% | 4.07% | 1.49 | 3.19 | 2.20 | 1.21 | 4.77 | 0.00% | 776.00% | -9750.00% | 0.17% | 0.03 | 0.23% | 0.79% | 18.00% | 4.99% | 17.46 | 854.13 | 0.92 | 3.28 |
About Huntington Ingalls Industries, Inc.
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.
- CEO
- Christopher Douglas Kastner
- Employees
- 44K
- Beta
- 0.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($190.83 ÷ $360.60) − 1 = -47.08% (DCF, example).