As of 2024-12-11, the Intrinsic Value of Ryder System Inc (R) is
175.34 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 163.99 USD, the upside of Ryder System Inc is
6.90%.
The range of the Intrinsic Value is 65.42 - 495.34 USD
175.34 USD
Intrinsic Value
R Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
65.42 - 495.34 |
175.34 |
6.9% |
| DCF (Growth 10y) |
106.44 - 565.80 |
224.70 |
37.0% |
| DCF (EBITDA 5y) |
356.45 - 665.40 |
435.78 |
165.7% |
| DCF (EBITDA 10y) |
402.92 - 800.65 |
514.82 |
213.9% |
| Fair Value |
282.57 - 282.57 |
282.57 |
72.31% |
| P/E |
182.20 - 321.91 |
233.16 |
42.2% |
| EV/EBITDA |
193.30 - 569.20 |
347.32 |
111.8% |
| EPV |
(192.27) - (199.47) |
(195.87) |
-219.4% |
| DDM - Stable |
78.09 - 212.68 |
145.39 |
-11.3% |
| DDM - Multi |
98.22 - 204.79 |
132.42 |
-19.3% |
R Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,935.14 |
| Beta |
1.43 |
| Outstanding shares (mil) |
42.29 |
| Enterprise Value (mil) |
14,376.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.46% |
| Cost of Debt |
5.04% |
| WACC |
6.42% |