As of 2024-07-27, the Intrinsic Value of Ryder System Inc (R) is
143.14 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 132.17 USD, the upside of Ryder System Inc is
%.
The range of the Intrinsic Value is 31.11 - 583.37 USD
143.14 USD
Intrinsic Value
R Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.11 - 583.37 |
143.14 |
8.3% |
| DCF (Growth 10y) |
120.74 - 909.05 |
281.47 |
113.0% |
| DCF (EBITDA 5y) |
303.75 - 601.98 |
407.59 |
208.4% |
| DCF (EBITDA 10y) |
351.53 - 759.79 |
495.75 |
275.1% |
| Fair Value |
200.78 - 200.78 |
200.78 |
51.91% |
| P/E |
151.79 - 225.51 |
189.65 |
43.5% |
| EV/EBITDA |
162.31 - 516.81 |
339.51 |
156.9% |
| EPV |
(182.21) - (192.10) |
(187.15) |
-241.6% |
| DDM - Stable |
50.41 - 177.91 |
114.16 |
-13.6% |
| DDM - Multi |
89.13 - 244.68 |
130.63 |
-1.2% |
R Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,793.01 |
| Beta |
1.45 |
| Outstanding shares (mil) |
43.83 |
| Enterprise Value (mil) |
13,102.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.61% |
| Cost of Debt |
5.04% |
| WACC |
6.22% |