As of 2026-09-18, the Intrinsic Value of H&E Equipment Services Inc (HEES) is 77.90 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 -17.70%.
The range of the Intrinsic Value is 42.23 - 185.00 USD
Based on its market price of 94.64 USD and our intrinsic valuation, H&E Equipment Services Inc (HEES) is overvalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.23 - 185.00 | 77.90 | -17.7% |
| DCF (Growth 10y) | 52.66 - 199.41 | 89.71 | -5.2% |
| DCF (EBITDA 5y) | 120.24 - 184.49 | 150.49 | 59.0% |
| DCF (EBITDA 10y) | 115.73 - 197.91 | 152.60 | 61.2% |
| Fair Value | 61.96 - 61.96 | 61.96 | -34.53% |
| P/E | 39.66 - 82.10 | 55.33 | -41.5% |
| EV/EBITDA | 83.46 - 138.97 | 105.40 | 11.4% |
| EPV | (21.25) - (12.48) | (16.87) | -117.8% |
| DDM - Stable | 19.14 - 64.79 | 41.96 | -55.7% |
| DDM - Multi | 45.68 - 117.73 | 65.54 | -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 | 8.25% |
| Cost of Debt | 5.73% |
| WACC | 7.10% |