As of 2025-09-17, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 81.83 USD. This H&E valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.64 USD, the upside of H&E Equipment Services Inc is -13.50%.
The range of the Intrinsic Value is 49.10 - 163.31 USD
Based on its market price of 94.64 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.10 - 163.31 | 81.83 | -13.5% |
| DCF (Growth 10y) | 60.66 - 176.30 | 94.09 | -0.6% |
| DCF (EBITDA 5y) | 136.06 - 187.68 | 163.71 | 73.0% |
| DCF (EBITDA 10y) | 132.99 - 197.97 | 165.63 | 75.0% |
| Fair Value | 61.96 - 61.96 | 61.96 | -34.53% |
| P/E | 23.25 - 61.25 | 41.39 | -56.3% |
| EV/EBITDA | 91.63 - 144.20 | 114.82 | 21.3% |
| EPV | (20.05) - (13.64) | (16.85) | -117.8% |
| DDM - Stable | 21.18 - 58.17 | 39.67 | -58.1% |
| DDM - Multi | 51.00 - 105.25 | 68.33 | -27.8% |
| Market Cap (mil) | 3,470.45 |
| Beta | 1.51 |
| Outstanding shares (mil) | 36.67 |
| Enterprise Value (mil) | 4,823.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.01% |
| Cost of Debt | 5.73% |
| WACC | 6.93% |