As of 2025-10-22, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 84.36 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 -10.90%.
The range of the Intrinsic Value is 51.66 - 163.50 USD
Based on its market price of 94.64 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.66 - 163.50 | 84.36 | -10.9% |
| DCF (Growth 10y) | 63.63 - 176.50 | 96.91 | 2.4% |
| DCF (EBITDA 5y) | 99.53 - 149.24 | 121.52 | 28.4% |
| DCF (EBITDA 10y) | 109.48 - 165.11 | 133.57 | 41.1% |
| Fair Value | 61.96 - 61.96 | 61.96 | -34.53% |
| P/E | 37.99 - 43.24 | 41.20 | -56.5% |
| EV/EBITDA | 55.45 - 112.83 | 84.29 | -10.9% |
| EPV | (19.61) - (13.63) | (16.62) | -117.6% |
| DDM - Stable | 21.96 - 58.22 | 40.09 | -57.6% |
| DDM - Multi | 53.04 - 105.35 | 70.15 | -25.9% |
| Market Cap (mil) | 3,470.45 |
| Beta | 1.51 |
| Outstanding shares (mil) | 36.67 |
| Enterprise Value (mil) | 3,470.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.87% |
| Cost of Debt | 5.73% |
| WACC | 6.82% |