IntrinsicIntrinsic
← Scroll for more →

Hallador Energy Co (HNRG)

Electric Services

Latest Price
$11.73
TTM P/E
586.50
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
4.04
P/B Ratio
2.90

Valuation metrics

adjust assumptions →
EPS: $0.96
Book value / share: $3.65
Formula: √(22.5 × EPS × BVPS)
Graham Number
$8.88
19% downside
Norm. op. income: $30M (median of 5yr)
Tax rate: 9%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$5.88
46% downside
Base FCF: $12M (median of recent 5yr)
Growth: -10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$1.19
89% downside
EPS: $0.96
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$14.40
+31% upside

Institutional Ownership

69.9% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
BlackRock, Inc.2.85M$49.0M6.05%+457.1K2026-06-30
Point72 Asset Management, L.P.2.12M$36.0M4.50%+220.0K2026-06-30
Aegis Financial Corp1.81M$31.0M3.84%-2.0K2026-06-30
Orbis Allan Gray Ltd1.70M$29.0M3.60%-64.0K2026-06-30
Vanguard Capital Management LLC1.53M$26.0M3.25%+45.7K2026-06-30
American Century Companies Inc1.52M$26.0M3.22%+135.0K2026-06-30
Dayah Capital LLC1.36M$23.0M2.89%+703.9K2026-06-30
Dimensional Fund Advisors LP1.04M$18.0M2.21%+20.8K2026-06-30
Geode Capital Management, LLC980.4K$17.0M2.08%-10.3K2026-06-30
Highland Peak Capital, LLC947.2K$16.0M2.01%-77.4K2026-06-30
View all institutional holders →