As of 2025-07-15, the Intrinsic Value of Vertiv Holdings Co (VRT) is 86.48 USD. This VRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.72 USD, the upside of Vertiv Holdings Co is -30.70%.
The range of the Intrinsic Value is 61.08 - 150.07 USD
Based on its market price of 124.72 USD and our intrinsic valuation, Vertiv Holdings Co (VRT) is overvalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.08 - 150.07 | 86.48 | -30.7% |
| DCF (Growth 10y) | 82.08 - 192.42 | 113.84 | -8.7% |
| DCF (EBITDA 5y) | 118.23 - 141.02 | 127.35 | 2.1% |
| DCF (EBITDA 10y) | 132.84 - 174.00 | 150.11 | 20.4% |
| Fair Value | 43.70 - 43.70 | 43.70 | -64.96% |
| P/E | 51.92 - 68.58 | 55.48 | -55.5% |
| EV/EBITDA | 93.98 - 126.78 | 103.95 | -16.7% |
| EPV | 16.83 - 23.77 | 20.30 | -83.7% |
| DDM - Stable | 14.69 - 45.50 | 30.09 | -75.9% |
| DDM - Multi | 34.66 - 84.66 | 49.33 | -60.4% |
| Market Cap (mil) | 47,532.04 |
| Beta | 2.77 |
| Outstanding shares (mil) | 381.11 |
| Enterprise Value (mil) | 48,989.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.89% |
| Cost of Debt | 4.39% |
| WACC | 9.49% |