As of 2024-12-13, the Intrinsic Value of Herc Holdings Inc (HRI) is
263.25 USD. This HRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 208.63 USD, the upside of Herc Holdings Inc is
26.20%.
The range of the Intrinsic Value is 136.67 - 643.75 USD
263.25 USD
Intrinsic Value
HRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
136.67 - 643.75 |
263.25 |
26.2% |
| DCF (Growth 10y) |
245.95 - 918.88 |
414.84 |
98.8% |
| DCF (EBITDA 5y) |
374.72 - 597.44 |
496.89 |
138.2% |
| DCF (EBITDA 10y) |
443.83 - 743.46 |
597.79 |
186.5% |
| Fair Value |
306.34 - 306.34 |
306.34 |
46.83% |
| P/E |
125.23 - 172.28 |
147.60 |
-29.3% |
| EV/EBITDA |
170.74 - 407.93 |
265.92 |
27.5% |
| EPV |
89.36 - 172.87 |
131.12 |
-37.2% |
| DDM - Stable |
108.29 - 363.88 |
236.08 |
13.2% |
| DDM - Multi |
164.08 - 423.37 |
235.88 |
13.1% |
HRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,925.09 |
| Beta |
1.72 |
| Outstanding shares (mil) |
28.40 |
| Enterprise Value (mil) |
9,966.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.48% |
| Cost of Debt |
6.36% |
| WACC |
7.18% |