As of 2024-07-27, the Intrinsic Value of H&E Equipment Services Inc (HEES) is
70.56 USD. This H&E valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.27 USD, the upside of H&E Equipment Services Inc is
%.
The range of the Intrinsic Value is 49.67 - 105.36 USD
70.56 USD
Intrinsic Value
H&E Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.67 - 105.36 |
70.56 |
32.5% |
| DCF (Growth 10y) |
55.36 - 110.43 |
76.10 |
42.9% |
| DCF (EBITDA 5y) |
114.74 - 200.31 |
164.07 |
208.0% |
| DCF (EBITDA 10y) |
121.35 - 218.43 |
174.08 |
226.8% |
| Fair Value |
116.01 - 116.01 |
116.01 |
117.78% |
| P/E |
43.43 - 55.21 |
49.35 |
-7.4% |
| EV/EBITDA |
76.95 - 162.83 |
108.95 |
104.5% |
| EPV |
(37.35) - (36.24) |
(36.79) |
-169.1% |
| DDM - Stable |
33.24 - 71.71 |
52.48 |
-1.5% |
| DDM - Multi |
42.80 - 73.16 |
54.12 |
1.6% |
H&E Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,945.95 |
| Beta |
1.44 |
| Outstanding shares (mil) |
36.53 |
| Enterprise Value (mil) |
3,437.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.80% |
| Cost of Debt |
5.15% |
| WACC |
6.67% |