As of 2025-05-18, the Intrinsic Value of Ryder System Inc (R) is 206.28 USD. This R valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.32 USD, the upside of Ryder System Inc is 30.30%.
The range of the Intrinsic Value is 71.21 - 768.77 USD
Based on its market price of 158.32 USD and our intrinsic valuation, Ryder System Inc (R) is undervalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.21 - 768.77 | 206.28 | 30.3% |
| DCF (Growth 10y) | 169.23 - 1,126.45 | 355.41 | 124.5% |
| DCF (EBITDA 5y) | 365.48 - 525.54 | 455.27 | 187.6% |
| DCF (EBITDA 10y) | 441.14 - 690.57 | 570.55 | 260.4% |
| Fair Value | 295.72 - 295.72 | 295.72 | 86.78% |
| P/E | 211.24 - 320.32 | 247.35 | 56.2% |
| EV/EBITDA | 219.41 - 429.03 | 312.93 | 97.7% |
| EPV | (126.38) - (96.07) | (111.22) | -170.3% |
| DDM - Stable | 108.61 - 346.17 | 227.39 | 43.6% |
| DDM - Multi | 149.21 - 365.01 | 211.30 | 33.5% |
| Market Cap (mil) | 6,544.95 |
| Beta | 1.00 |
| Outstanding shares (mil) | 41.34 |
| Enterprise Value (mil) | 14,169.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.35% |
| Cost of Debt | 5.50% |
| WACC | 5.48% |