As of 2025-12-22, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 79.41 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 -16.10%.
The range of the Intrinsic Value is 47.70 - 157.24 USD
Based on its market price of 94.64 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.70 - 157.24 | 79.41 | -16.1% |
| DCF (Growth 10y) | 59.02 - 169.83 | 91.39 | -3.4% |
| DCF (EBITDA 5y) | 126.22 - 167.31 | 140.09 | 48.0% |
| DCF (EBITDA 10y) | 123.96 - 178.26 | 144.04 | 52.2% |
| Fair Value | 61.96 - 61.96 | 61.96 | -34.53% |
| P/E | 22.45 - 59.72 | 41.30 | -56.4% |
| EV/EBITDA | 91.63 - 126.44 | 104.47 | 10.4% |
| EPV | (20.30) - (13.99) | (17.15) | -118.1% |
| DDM - Stable | 20.76 - 56.32 | 38.54 | -59.3% |
| DDM - Multi | 49.90 - 101.77 | 66.61 | -29.6% |
| 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 | 8.16% |
| Cost of Debt | 5.73% |
| WACC | 7.03% |