HEES
H&E Equipment Services Inc
Price:  
48.47 
USD
Volume:  
201,622.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

H&E Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 76.77 USD. This H&E valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.47 USD, the upside of H&E Equipment Services Inc is %.

The range of the Intrinsic Value is 55.13 - 112.41 USD

48.47 USD
Stock Price
76.77 USD
Intrinsic Value
Intrinsic Value Details

H&E Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.13 - 112.41 76.77 58.4%
DCF (Growth 10y) 61.30 - 117.79 82.72 70.7%
DCF (EBITDA 5y) 116.56 - 202.33 166.66 243.8%
DCF (EBITDA 10y) 125.82 - 222.69 179.38 270.1%
Fair Value 116.01 - 116.01 116.01 139.34%
P/E 38.52 - 51.39 46.91 -3.2%
EV/EBITDA 63.19 - 162.83 103.04 112.6%
EPV (37.15) - (36.07) (36.61) -175.5%
DDM - Stable 35.26 - 74.98 55.12 13.7%
DDM - Multi 45.77 - 76.79 57.45 18.5%

H&E Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,770.61
Beta 1.65
Outstanding shares (mil) 36.53
Enterprise Value (mil) 3,262.34
Market risk premium 4.60%
Cost of Equity 8.39%
Cost of Debt 5.15%
WACC 6.37%