UHAL
Amerco
Price:  
64.38 
USD
Volume:  
95,391.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Amerco Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Amerco (UHAL) is 61.86 USD. This Amerco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.38 USD, the upside of Amerco is %.

The range of the Intrinsic Value is 42.39 - 100.59 USD

64.38 USD
Stock Price
61.86 USD
Intrinsic Value
Intrinsic Value Details

Amerco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.39 - 100.59 61.86 -3.9%
DCF (Growth 10y) 46.40 - 98.65 64.04 -0.5%
DCF (EBITDA 5y) 67.66 - 114.17 83.01 28.9%
DCF (EBITDA 10y) 68.69 - 116.26 85.01 32.1%
Fair Value 47.87 - 47.87 47.87 -25.64%
P/E 62.27 - 88.06 77.67 20.6%
EV/EBITDA 25.17 - 104.95 56.99 -11.5%
EPV (21.61) - (21.05) (21.33) -133.1%
DDM - Stable 22.93 - 55.88 39.41 -38.8%
DDM - Multi 35.10 - 66.84 46.07 -28.4%

Amerco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,623.63
Beta 1.18
Outstanding shares (mil) 196.08
Enterprise Value (mil) 17,254.96
Market risk premium 4.60%
Cost of Equity 9.93%
Cost of Debt 5.00%
WACC 7.96%