As of 2025-07-05, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 78.33 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 -17.20%.
The range of the Intrinsic Value is 47.32 - 153.16 USD
Based on its market price of 94.64 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 17.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.32 - 153.16 | 78.33 | -17.2% |
| DCF (Growth 10y) | 58.59 - 165.49 | 90.19 | -4.7% |
| DCF (EBITDA 5y) | 123.24 - 190.06 | 155.19 | 64.0% |
| DCF (EBITDA 10y) | 121.27 - 198.58 | 156.85 | 65.7% |
| Fair Value | 61.96 - 61.96 | 61.96 | -34.53% |
| P/E | 24.09 - 51.41 | 34.39 | -63.7% |
| EV/EBITDA | 83.46 - 147.68 | 107.58 | 13.7% |
| EPV | (20.36) - (14.23) | (17.30) | -118.3% |
| DDM - Stable | 20.65 - 55.09 | 37.87 | -60.0% |
| DDM - Multi | 49.61 - 99.45 | 65.84 | -30.4% |
| 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 | 8.23% |
| Cost of Debt | 5.73% |
| WACC | 7.08% |