As of 2025-09-16, the Intrinsic Value of Ryder System Inc (R) is 184.63 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.40 USD, the upside of Ryder System Inc is -1.50%.
The range of the Intrinsic Value is 48.77 - 874.26 USD
Based on its market price of 187.40 USD and our intrinsic valuation, Ryder System Inc (R) is overvalued by 1.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.77 - 874.26 | 184.63 | -1.5% |
| DCF (Growth 10y) | 102.72 - 1,070.80 | 263.18 | 40.4% |
| DCF (EBITDA 5y) | 280.01 - 492.73 | 366.38 | 95.5% |
| DCF (EBITDA 10y) | 307.59 - 601.10 | 425.50 | 127.1% |
| Fair Value | 310.12 - 310.12 | 310.12 | 65.49% |
| P/E | 198.40 - 309.13 | 243.91 | 30.2% |
| EV/EBITDA | 208.16 - 402.93 | 294.41 | 57.1% |
| EPV | (137.42) - (110.40) | (123.91) | -166.1% |
| DDM - Stable | 91.54 - 311.79 | 201.67 | 7.6% |
| DDM - Multi | 111.65 - 294.05 | 161.65 | -13.7% |
| Market Cap (mil) | 7,644.05 |
| Beta | 1.18 |
| Outstanding shares (mil) | 40.79 |
| Enterprise Value (mil) | 15,191.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.53% |
| Cost of Debt | 5.50% |
| WACC | 6.69% |