As of 2025-07-15, the Intrinsic Value of Hyster-Yale Materials Handling Inc (HY) is 84.80 USD. This HY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.95 USD, the upside of Hyster-Yale Materials Handling Inc is 102.20%.
The range of the Intrinsic Value is 70.90 - 104.59 USD
Based on its market price of 41.95 USD and our intrinsic valuation, Hyster-Yale Materials Handling Inc (HY) is undervalued by 102.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.90 - 104.59 | 84.80 | 102.2% |
| DCF (Growth 10y) | 87.73 - 126.26 | 103.70 | 147.2% |
| DCF (EBITDA 5y) | 114.72 - 141.03 | 127.17 | 203.1% |
| DCF (EBITDA 10y) | 124.17 - 160.11 | 140.81 | 235.7% |
| Fair Value | 28.06 - 28.06 | 28.06 | -33.10% |
| P/E | 157.83 - 237.93 | 191.55 | 356.6% |
| EV/EBITDA | 111.17 - 173.02 | 132.37 | 215.6% |
| EPV | 38.87 - 54.50 | 46.69 | 11.3% |
| DDM - Stable | 27.93 - 52.61 | 40.27 | -4.0% |
| DDM - Multi | 52.50 - 78.58 | 63.05 | 50.3% |
| Market Cap (mil) | 742.93 |
| Beta | 1.04 |
| Outstanding shares (mil) | 17.71 |
| Enterprise Value (mil) | 1,149.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.33% |
| Cost of Debt | 5.00% |
| WACC | 9.26% |