R
Ryder System Inc
Price:  
119.58 
USD
Volume:  
270,466.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

R Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Ryder System Inc (R) is 149.03 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.58 USD, the upside of Ryder System Inc is %.

The range of the Intrinsic Value is 36.67 - 573.02 USD

119.58 USD
Stock Price
149.03 USD
Intrinsic Value
Intrinsic Value Details

R Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.67 - 573.02 149.03 24.6%
DCF (Growth 10y) 129.54 - 893.87 290.46 142.9%
DCF (EBITDA 5y) 307.29 - 584.53 405.15 238.8%
DCF (EBITDA 10y) 359.13 - 739.40 495.56 314.4%
Fair Value 200.78 - 200.78 200.78 67.90%
P/E 139.01 - 195.90 171.79 43.7%
EV/EBITDA 162.31 - 470.01 321.23 168.6%
EPV (182.57) - (191.97) (187.27) -256.6%
DDM - Stable 50.08 - 165.01 107.54 -10.1%
DDM - Multi 88.47 - 226.08 127.08 6.3%

R Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,241.19
Beta 1.44
Outstanding shares (mil) 43.83
Enterprise Value (mil) 12,550.19
Market risk premium 4.60%
Cost of Equity 9.80%
Cost of Debt 5.04%
WACC 6.14%