As of 2024-12-15, the Intrinsic Value of Amerco (UHAL) is
83.37 USD. This Amerco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.26 USD, the upside of Amerco is
13.80%.
The range of the Intrinsic Value is 55.24 - 145.55 USD
83.37 USD
Intrinsic Value
Amerco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.24 - 145.55 |
83.37 |
13.8% |
| DCF (Growth 10y) |
75.07 - 177.24 |
107.15 |
46.3% |
| DCF (EBITDA 5y) |
89.70 - 188.38 |
134.05 |
83.0% |
| DCF (EBITDA 10y) |
98.48 - 202.29 |
143.48 |
95.9% |
| Fair Value |
44.87 - 44.87 |
44.87 |
-38.75% |
| P/E |
57.45 - 86.30 |
78.10 |
6.6% |
| EV/EBITDA |
23.34 - 108.80 |
64.28 |
-12.3% |
| EPV |
(35.07) - (37.81) |
(36.44) |
-149.7% |
| DDM - Stable |
17.30 - 47.22 |
32.26 |
-56.0% |
| DDM - Multi |
49.20 - 106.20 |
67.45 |
-7.9% |
Amerco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,364.82 |
| Beta |
0.73 |
| Outstanding shares (mil) |
196.08 |
| Enterprise Value (mil) |
19,689.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.29% |
| Cost of Debt |
5.00% |
| WACC |
7.63% |