Either HIL will add 50% to EPS over the next 1-3 years or the...

Either HIL will add 50% to EPS over the next 1-3 years or the stock is way overvalued for now.

It is trading on a 25% premium to its historical PE over the last decade.

To earn a 15% return over the next 10 years, the stock price you should pay today based on 2007 earning is ~$3.80 - 33% less than the current market price.

EPS at 10 years 0.54
Price X Hist PE 8.11
DCF of year 10 2.01
DCF of Dividends 1.78
Price of DCF today 3.78 -36.96%