As of 2024-07-27, the Intrinsic Value of Hyster-Yale Materials Handling Inc (HY) is
93.94 USD. This HY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.14 USD, the upside of Hyster-Yale Materials Handling Inc is
%.
The range of the Intrinsic Value is 70.39 - 137.47 USD
93.94 USD
Intrinsic Value
HY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.39 - 137.47 |
93.94 |
20.2% |
| DCF (Growth 10y) |
102.53 - 186.66 |
132.26 |
69.3% |
| DCF (EBITDA 5y) |
111.95 - 132.56 |
121.00 |
54.9% |
| DCF (EBITDA 10y) |
127.10 - 157.43 |
140.63 |
80.0% |
| Fair Value |
43.09 - 43.09 |
43.09 |
-44.86% |
| P/E |
155.80 - 310.04 |
231.80 |
196.6% |
| EV/EBITDA |
131.48 - 155.60 |
142.73 |
82.7% |
| EPV |
(13.88) - (11.62) |
(12.75) |
-116.3% |
| DDM - Stable |
60.00 - 138.56 |
99.28 |
27.1% |
| DDM - Multi |
70.72 - 126.40 |
90.65 |
16.0% |
HY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,367.45 |
| Beta |
1.35 |
| Outstanding shares (mil) |
17.50 |
| Enterprise Value (mil) |
1,780.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.83% |
| Cost of Debt |
5.00% |
| WACC |
8.20% |