R
Ryder System Inc
Price:  
114.10 
USD
Volume:  
369,408.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

R Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Ryder System Inc (R) is 140.15 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.10 USD, the upside of Ryder System Inc is %.

The range of the Intrinsic Value is 78.76 - 249.07 USD

114.10 USD
Stock Price
140.15 USD
Intrinsic Value
Intrinsic Value Details

R Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.76 - 249.07 140.15 22.8%
DCF (Growth 10y) 155.63 - 376.38 235.46 106.4%
DCF (EBITDA 5y) 305.55 - 644.11 454.59 298.4%
DCF (EBITDA 10y) 330.50 - 707.43 491.48 330.7%
Fair Value 275.28 - 275.28 275.28 141.26%
P/E 160.76 - 318.81 240.95 111.2%
EV/EBITDA 179.39 - 533.95 319.21 179.8%
EPV (191.17) - (208.65) (199.91) -275.2%
DDM - Stable 63.92 - 134.57 99.24 -13.0%
DDM - Multi 139.80 - 232.35 174.81 53.2%

R Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,056.91
Beta 1.25
Outstanding shares (mil) 44.32
Enterprise Value (mil) 11,518.91
Market risk premium 4.60%
Cost of Equity 10.71%
Cost of Debt 4.71%
WACC 6.62%