As of 2025-05-12, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 88.20 USD. This H&E valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.97 USD, the upside of H&E Equipment Services Inc is -4.10%.
The range of the Intrinsic Value is 50.85 - 190.59 USD
Based on its market price of 91.97 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.85 - 190.59 | 88.20 | -4.1% |
| DCF (Growth 10y) | 75.30 - 239.47 | 119.48 | 29.9% |
| DCF (EBITDA 5y) | 126.63 - 199.59 | 162.80 | 77.0% |
| DCF (EBITDA 10y) | 131.60 - 215.96 | 171.78 | 86.8% |
| Fair Value | 83.84 - 83.84 | 83.84 | -8.84% |
| P/E | 32.80 - 51.58 | 40.91 | -55.5% |
| EV/EBITDA | 84.77 - 155.41 | 110.15 | 19.8% |
| EPV | (22.44) - (17.35) | (19.89) | -121.6% |
| DDM - Stable | 30.52 - 87.12 | 58.82 | -36.0% |
| DDM - Multi | 56.32 - 122.16 | 76.79 | -16.5% |
| Market Cap (mil) | 3,372.54 |
| Beta | 1.59 |
| Outstanding shares (mil) | 36.67 |
| Enterprise Value (mil) | 4,803.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.27% |
| WACC | 7.19% |