As of 2024-12-13, the Intrinsic Value of Hyster-Yale Materials Handling Inc (HY) is 86.39 USD. This HY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.37 USD, the upside of Hyster-Yale Materials Handling Inc is 58.90%.

The range of the Intrinsic Value is 70.04 - 111.13 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	70.04 - 111.13	86.39	58.9%
DCF (Growth 10y)	85.38 - 130.71	103.51	90.4%
DCF (EBITDA 5y)	100.85 - 131.01	115.58	112.6%
DCF (EBITDA 10y)	106.16 - 142.83	123.43	127.0%
Fair Value	44.89 - 44.89	44.89	-17.44%
P/E	184.56 - 301.47	237.72	337.2%
EV/EBITDA	115.94 - 182.78	149.26	174.5%
EPV	(13.16) - (10.32)	(11.74)	-121.6%
DDM - Stable	51.29 - 103.31	77.30	42.2%
DDM - Multi	53.30 - 85.42	65.79	21.0%