As of 2025-08-07, the Intrinsic Value of Ryder System Inc (R) is 191.64 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 178.62 USD, the upside of Ryder System Inc is 7.30%.
The range of the Intrinsic Value is 53.14 - 910.93 USD
Based on its market price of 178.62 USD and our intrinsic valuation, Ryder System Inc (R) is undervalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.14 - 910.93 | 191.64 | 7.3% |
| DCF (Growth 10y) | 107.90 - 1,114.31 | 271.52 | 52.0% |
| DCF (EBITDA 5y) | 324.32 - 527.46 | 445.54 | 149.4% |
| DCF (EBITDA 10y) | 351.20 - 639.07 | 506.21 | 183.4% |
| Fair Value | 306.00 - 306.00 | 306.00 | 71.31% |
| P/E | 200.35 - 310.65 | 243.59 | 36.4% |
| EV/EBITDA | 217.28 - 408.28 | 328.21 | 83.7% |
| EPV | (134.77) - (108.15) | (121.46) | -168.0% |
| DDM - Stable | 91.08 - 304.32 | 197.70 | 10.7% |
| DDM - Multi | 111.20 - 286.86 | 160.02 | -10.4% |
| Market Cap (mil) | 7,384.15 |
| Beta | 1.20 |
| Outstanding shares (mil) | 41.34 |
| Enterprise Value (mil) | 14,931.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.51% |
| Cost of Debt | 5.50% |
| WACC | 6.60% |