As of 2026-03-22, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 85.04 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 -10.10%.
The range of the Intrinsic Value is 45.77 - 212.25 USD
Based on its market price of 94.64 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 10.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.77 - 212.25 | 85.04 | -10.1% |
| DCF (Growth 10y) | 53.91 - 217.64 | 92.95 | -1.8% |
| DCF (EBITDA 5y) | 117.42 - 191.01 | 150.73 | 59.3% |
| DCF (EBITDA 10y) | 110.62 - 197.17 | 148.35 | 56.7% |
| Fair Value | 61.96 - 61.96 | 61.96 | -34.53% |
| P/E | 25.18 - 53.89 | 38.72 | -59.1% |
| EV/EBITDA | 93.34 - 150.46 | 111.87 | 18.2% |
| EPV | (22.02) - (15.03) | (18.53) | -119.6% |
| DDM - Stable | 19.94 - 66.44 | 43.19 | -54.4% |
| DDM - Multi | 45.97 - 115.83 | 65.45 | -30.8% |
| 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 | 9.03% |
| Cost of Debt | 5.73% |
| WACC | 7.64% |