As of 2024-09-19, the Intrinsic Value of Rush Enterprises Inc (RUSHA) is
117.49 USD. This RUSHA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.43 USD, the upside of Rush Enterprises Inc is
128.40%.
The range of the Intrinsic Value is 86.07 - 179.88 USD
117.49 USD
Intrinsic Value
RUSHA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.07 - 179.88 |
117.49 |
128.4% |
| DCF (Growth 10y) |
97.76 - 188.20 |
128.38 |
149.6% |
| DCF (EBITDA 5y) |
86.08 - 116.00 |
98.76 |
92.0% |
| DCF (EBITDA 10y) |
100.15 - 138.35 |
116.47 |
126.5% |
| Fair Value |
98.20 - 98.20 |
98.20 |
90.93% |
| P/E |
44.86 - 59.62 |
51.79 |
0.7% |
| EV/EBITDA |
39.37 - 68.27 |
51.03 |
-0.8% |
| EPV |
22.43 - 36.28 |
29.35 |
-42.9% |
| DDM - Stable |
23.95 - 55.89 |
39.92 |
-22.4% |
| DDM - Multi |
57.60 - 104.74 |
74.35 |
44.6% |
RUSHA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,040.86 |
| Beta |
0.97 |
| Outstanding shares (mil) |
78.57 |
| Enterprise Value (mil) |
5,634.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.90% |
| Cost of Debt |
4.47% |
| WACC |
8.67% |