As of 2024-09-09, the Intrinsic Value of Ryder System Inc (R) is
147.05 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 132.11 USD, the upside of Ryder System Inc is
%.
The range of the Intrinsic Value is 45.02 - 455.79 USD
147.05 USD
Intrinsic Value
R Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.02 - 455.79 |
147.05 |
11.3% |
| DCF (Growth 10y) |
102.38 - 586.52 |
223.39 |
69.1% |
| DCF (EBITDA 5y) |
327.29 - 641.19 |
425.38 |
222.0% |
| DCF (EBITDA 10y) |
391.20 - 808.36 |
526.32 |
298.4% |
| Fair Value |
287.08 - 287.08 |
287.08 |
117.31% |
| P/E |
168.89 - 281.11 |
218.97 |
65.7% |
| EV/EBITDA |
165.12 - 502.33 |
304.54 |
130.5% |
| EPV |
(186.49) - (193.86) |
(190.17) |
-244.0% |
| DDM - Stable |
75.37 - 204.44 |
139.91 |
5.9% |
| DDM - Multi |
94.56 - 198.22 |
127.91 |
-3.2% |
R Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,717.72 |
| Beta |
1.23 |
| Outstanding shares (mil) |
43.28 |
| Enterprise Value (mil) |
13,089.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.86% |
| Cost of Debt |
5.04% |
| WACC |
6.31% |