HY
Hyster-Yale Materials Handling Inc
Price:  
75.12 
USD
Volume:  
63,932.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HY Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Hyster-Yale Materials Handling Inc (HY) is 101.56 USD. This HY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.12 USD, the upside of Hyster-Yale Materials Handling Inc is %.

The range of the Intrinsic Value is 74.20 - 155.91 USD

75.12 USD
Stock Price
101.56 USD
Intrinsic Value
Intrinsic Value Details

HY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.20 - 155.91 101.56 35.2%
DCF (Growth 10y) 104.22 - 203.25 137.59 83.2%
DCF (EBITDA 5y) 112.18 - 128.86 122.14 62.6%
DCF (EBITDA 10y) 124.57 - 150.86 138.71 84.6%
Fair Value 43.11 - 43.11 43.11 -42.61%
P/E 146.92 - 296.60 225.25 199.9%
EV/EBITDA 125.66 - 145.35 139.14 85.2%
EPV (14.34) - (12.27) (13.31) -117.7%
DDM - Stable 63.06 - 151.70 107.38 42.9%
DDM - Multi 72.05 - 133.87 93.60 24.6%

HY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,313.85
Beta 1.53
Outstanding shares (mil) 17.49
Enterprise Value (mil) 1,726.45
Market risk premium 4.60%
Cost of Equity 10.34%
Cost of Debt 5.00%
WACC 8.63%