HHH

$80.04

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 4.22% trendline growth.
Want to create your own valuation? Create a free account.
$145.17

With 20% Margin of Safety (MoS):

$116.14
45.10% upside
Capital Efficiency
Average Quarterly ROIC
1.54%
Cost of Capital (estimated)10%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
60
NeutralWeighted across 6 signals
DCF Discount
45.1% discount to price
100
FCF Yield
9.3% trailing FCF yield
100
ROIC vs WACC
ROIC 1.5% vs WACC 10.0% (0.2x)
8
Net Debt / FCF
8.7x net debt to FCF
0
Buybacks
Share count growing
30
FCF CAGR (5Y)
15.5% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Net Debt / FCF.
Narrative Score
51
Weak
Weighted across 2 recent drivers · Last 30 daysVs 6-Month Baseline: Above Avg (71th pct)
Trend: StableConfidence: 58%Updated: 5h ago
Sources: 17 (News 17)
Drivers
16 news sentiment+0.1
Regulatory scrutiny+0.0
Other Metrics
P/E17.2
Profit Margin15.0%
Owner Earnings$457.77m
One Dollar Premise76.00%
Debt/Equity2.02
Current Ratio3.87
PEG1.386
Free Cash Flow (in millions)
2009201020112012201320142015201620172018201920202021202220232024
-$18-$68$131$227$161-$50$39$69$326$215$215-$71-$282$327-$201$442
How Intrinziq Estimates Fair Value

Intrinziq estimates Howard Hughes Holdings Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Howard Hughes Holdings Inc.Real Estate

Howard Hughes Holdings Inc., together with its subsidiaries, operates as a real estate development company in the United States. It operates in four segments: Operating Assets; Master Planned Communities (MPCs); Seaport; and Strategic Developments. The Operating Assets segment consists of developed or acquired retail, office, and multi-family properties along with other retail investments. Its MPCs segment develops, sells, and leases residential and commercial land designated for long-term community development projects in and around Las Vegas, Nevada; Houston, Texas; and Phoenix, Arizona. The Seaport segment is involved in the landlord operations, managed businesses, and events and sponsorships services of its restaurant, retail, and entertain properties in Pier 17, New York City; Historic Area/Uplands; and Tin Building, as well as in 250 Water Street and in the Jean-Georges restaurants. The Strategic Development segment develops and redevelops residential condominiums and commercial properties. It serves homebuilders. Howard Hughes Holdings Inc. was founded in 2010 and is headquartered in The Woodlands, Texas.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.