As of 2025-10-18, the Intrinsic Value of Ryder System Inc (R) is 197.85 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.37 USD, the upside of Ryder System Inc is 8.50%.
The range of the Intrinsic Value is 52.69 - 1,029.35 USD
Based on its market price of 182.37 USD and our intrinsic valuation, Ryder System Inc (R) is undervalued by 8.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.69 - 1,029.35 | 197.85 | 8.5% |
| DCF (Growth 10y) | 107.83 - 1,256.23 | 279.72 | 53.4% |
| DCF (EBITDA 5y) | 328.06 - 566.28 | 464.32 | 154.6% |
| DCF (EBITDA 10y) | 354.61 - 685.56 | 526.89 | 188.9% |
| Fair Value | 310.12 - 310.12 | 310.12 | 70.05% |
| P/E | 213.28 - 342.38 | 265.21 | 45.4% |
| EV/EBITDA | 252.78 - 446.35 | 342.62 | 87.9% |
| EPV | (136.78) - (108.08) | (122.43) | -167.1% |
| DDM - Stable | 91.73 - 328.24 | 209.99 | 15.1% |
| DDM - Multi | 111.92 - 310.26 | 164.35 | -9.9% |
| Market Cap (mil) | 7,438.87 |
| Beta | 1.15 |
| Outstanding shares (mil) | 40.79 |
| Enterprise Value (mil) | 14,985.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.43% |
| Cost of Debt | 5.50% |
| WACC | 6.56% |