As of 2024-12-13, the Intrinsic Value of H&E Equipment Services Inc (HEES) is
71.01 USD. This H&E valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.03 USD, the upside of H&E Equipment Services Inc is
26.70%.
The range of the Intrinsic Value is 50.20 - 105.39 USD
71.01 USD
Intrinsic Value
H&E Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.20 - 105.39 |
71.01 |
26.7% |
| DCF (Growth 10y) |
47.28 - 94.31 |
65.10 |
16.2% |
| DCF (EBITDA 5y) |
117.38 - 190.73 |
156.55 |
179.4% |
| DCF (EBITDA 10y) |
106.85 - 181.21 |
144.56 |
158.0% |
| Fair Value |
98.16 - 98.16 |
98.16 |
75.19% |
| P/E |
40.13 - 59.70 |
50.55 |
-9.8% |
| EV/EBITDA |
76.27 - 157.87 |
106.16 |
89.5% |
| EPV |
(37.93) - (36.85) |
(37.39) |
-166.7% |
| DDM - Stable |
28.67 - 60.60 |
44.64 |
-20.3% |
| DDM - Multi |
42.17 - 69.61 |
52.54 |
-6.2% |
H&E Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,051.26 |
| Beta |
1.64 |
| Outstanding shares (mil) |
36.61 |
| Enterprise Value (mil) |
3,564.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.71% |
| Cost of Debt |
5.24% |
| WACC |
6.83% |