As of 2025-07-13, the Intrinsic Value of Ryder System Inc (R) is 189.36 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.39 USD, the upside of Ryder System Inc is 7.40%.
The range of the Intrinsic Value is 70.08 - 592.38 USD
Based on its market price of 176.39 USD and our intrinsic valuation, Ryder System Inc (R) is undervalued by 7.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.08 - 592.38 | 189.36 | 7.4% |
| DCF (Growth 10y) | 113.79 - 682.65 | 244.64 | 38.7% |
| DCF (EBITDA 5y) | 351.44 - 533.08 | 458.72 | 160.1% |
| DCF (EBITDA 10y) | 394.98 - 654.12 | 535.09 | 203.4% |
| Fair Value | 303.58 - 303.58 | 303.58 | 72.11% |
| P/E | 211.52 - 333.45 | 258.78 | 46.7% |
| EV/EBITDA | 231.11 - 429.05 | 318.50 | 80.6% |
| EPV | (130.59) - (104.53) | (117.56) | -166.6% |
| DDM - Stable | 99.31 - 281.60 | 190.45 | 8.0% |
| DDM - Multi | 125.28 - 272.17 | 171.15 | -3.0% |
| Market Cap (mil) | 7,291.96 |
| Beta | 1.16 |
| Outstanding shares (mil) | 41.34 |
| Enterprise Value (mil) | 14,905.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.22% |
| Cost of Debt | 5.50% |
| WACC | 5.99% |