As of 2024-09-13, the Intrinsic Value of H&E Equipment Services Inc (HEES) is
69.88 USD. This H&E valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.75 USD, the upside of H&E Equipment Services Inc is
%.
The range of the Intrinsic Value is 50.24 - 101.33 USD
69.88 USD
Intrinsic Value
H&E Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.24 - 101.33 |
69.88 |
63.5% |
| DCF (Growth 10y) |
49.62 - 94.73 |
67.06 |
56.9% |
| DCF (EBITDA 5y) |
109.81 - 194.81 |
159.98 |
274.2% |
| DCF (EBITDA 10y) |
106.15 - 192.76 |
154.27 |
260.9% |
| Fair Value |
110.61 - 110.61 |
110.61 |
158.73% |
| P/E |
36.99 - 51.59 |
45.06 |
5.4% |
| EV/EBITDA |
73.92 - 162.64 |
107.38 |
151.2% |
| EPV |
(38.21) - (37.08) |
(37.64) |
-188.1% |
| DDM - Stable |
29.59 - 62.58 |
46.09 |
7.8% |
| DDM - Multi |
38.78 - 64.73 |
48.57 |
13.6% |
H&E Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,561.23 |
| Beta |
1.42 |
| Outstanding shares (mil) |
36.52 |
| Enterprise Value (mil) |
3,087.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.91% |
| Cost of Debt |
5.10% |
| WACC |
6.51% |