Is HRI undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Herc Holdings Inc (HRI) is 246.53 USD. This HRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.71 USD, the upside of Herc Holdings Inc is 85.80%. This means that HRI is undervalued by 85.80%.
The range of the Intrinsic Value is 131.44 - 566.60 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.44 - 566.60 | 246.53 | 85.8% |
| DCF (Growth 10y) | 242.66 - 825.67 | 397.61 | 199.6% |
| DCF (EBITDA 5y) | 362.64 - 545.96 | 455.82 | 243.5% |
| DCF (EBITDA 10y) | 438.65 - 682.15 | 557.70 | 320.2% |
| Fair Value | 185.22 - 185.22 | 185.22 | 39.57% |
| P/E | 88.90 - 128.17 | 111.13 | -16.3% |
| EV/EBITDA | 167.33 - 355.91 | 240.26 | 81.0% |
| EPV | 177.53 - 265.25 | 221.39 | 66.8% |
| DDM - Stable | 65.58 - 197.68 | 131.63 | -0.8% |
| DDM - Multi | 130.73 - 299.68 | 181.32 | 36.6% |
| Market Cap (mil) | 3,779.58 |
| Beta | 2.10 |
| Outstanding shares (mil) | 28.48 |
| Enterprise Value (mil) | 7,887.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.64% |
| Cost of Debt | 6.89% |
| WACC | 6.86% |