As of 2025-12-17, the Intrinsic Value of Ryder System Inc (R) is 202.09 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.55 USD, the upside of Ryder System Inc is 5.50%.
The range of the Intrinsic Value is 77.46 - 601.36 USD
Based on its market price of 191.55 USD and our intrinsic valuation, Ryder System Inc (R) is undervalued by 5.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.46 - 601.36 | 202.09 | 5.5% |
| DCF (Growth 10y) | 118.26 - 670.39 | 250.68 | 30.9% |
| DCF (EBITDA 5y) | 342.66 - 542.80 | 427.03 | 122.9% |
| DCF (EBITDA 10y) | 323.46 - 572.06 | 427.24 | 123.0% |
| Fair Value | 310.80 - 310.80 | 310.80 | 62.25% |
| P/E | 245.54 - 423.93 | 318.36 | 66.2% |
| EV/EBITDA | 220.55 - 492.95 | 308.14 | 60.9% |
| EPV | (139.73) - (113.29) | (126.51) | -166.0% |
| DDM - Stable | 88.81 - 253.73 | 171.27 | -10.6% |
| DDM - Multi | 106.90 - 233.77 | 146.30 | -23.6% |
| Market Cap (mil) | 7,734.79 |
| Beta | 1.07 |
| Outstanding shares (mil) | 40.38 |
| Enterprise Value (mil) | 15,402.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.10% |
| Cost of Debt | 5.50% |
| WACC | 6.48% |